Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.94% first-year return on $550k initial cash invested.
-23.94%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$5,391
Rent
-$10,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$507k
Closing costs
1%
$25,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$16,369
Mortgage P&I
236%
$12,735
Property Taxes
16%
$873
Home Insurance
17%
$927
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593