Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.4% first-year return on $596k initial cash invested.
-25.4%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$4,338
Rent
-$12,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$16,942
Mortgage P&I
318%
$13,816
Property Taxes
16%
$688
Home Insurance
22%
$962
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477