Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.15% first-year return on $582k initial cash invested.
-24.15%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$8,046
Rent
-$11,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$582k
Downpayment
20%
$538k
Closing costs
1%
$26,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,046
Total Expenses
$19,767
Mortgage P&I
166%
$13,357
Property Taxes
34%
$2,733
Home Insurance
12%
$941
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885