Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.73% first-year return on $575k initial cash invested.
-25.73%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,677
Rent
-$12,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,677
Total Expenses
$16,994
Mortgage P&I
288%
$13,456
Property Taxes
22%
$1,021
Home Insurance
20%
$928
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514