Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $584k initial cash invested.
-17.49%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$9,456
Rent
-$8,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,456
Total Expenses
$17,969
Mortgage P&I
143%
$13,490
Property Taxes
3%
$321
Home Insurance
10%
$943
HOA
0%
$0
Property Management
12%
$1,135
CapEx
4%
$378
Vacancy
3%
$284
Maintenance
4%
$378
Other
11%
$1,040