Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.98% first-year return on $543k initial cash invested.
-19.98%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$8,726
Rent
-$9,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,726
Total Expenses
$17,764
Mortgage P&I
143%
$12,446
Property Taxes
13%
$1,176
Home Insurance
10%
$875
HOA
3%
$300
Property Management
12%
$1,047
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$960