Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.45% first-year return on $581k initial cash invested.
-20.45%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$9,135
Rent
-$9,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$581k
Downpayment
20%
$537k
Closing costs
1%
$26,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,135
Total Expenses
$19,046
Mortgage P&I
145%
$13,258
Property Taxes
21%
$1,914
Home Insurance
8%
$769
HOA
0%
$0
Property Management
12%
$1,096
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,005