Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.8% first-year return on $518k initial cash invested.
-19.8%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$6,700
Rent
-$8,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$518k
Downpayment
20%
$476k
Closing costs
1%
$23,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,700
Total Expenses
$15,243
Mortgage P&I
177%
$11,866
Property Taxes
4%
$266
Home Insurance
12%
$833
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737