Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $561k initial cash invested.
-14.57%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$11,346
Rent
-$6,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$561k
Downpayment
20%
$517k
Closing costs
1%
$25,834
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,346
Total Expenses
$18,151
Mortgage P&I
112%
$12,725
Property Taxes
5%
$600
Home Insurance
8%
$962
HOA
0%
$6
Property Management
12%
$1,362
CapEx
4%
$454
Vacancy
3%
$340
Maintenance
4%
$454
Other
11%
$1,248