Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $508k initial cash invested.
-15.5%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$11,668
Rent
-$6,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$508k
Downpayment
20%
$467k
Closing costs
1%
$23,341
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,668
Total Expenses
$18,232
Mortgage P&I
100%
$11,659
Property Taxes
13%
$1,476
Home Insurance
7%
$840
HOA
2%
$290
Property Management
12%
$1,400
CapEx
4%
$467
Vacancy
3%
$350
Maintenance
4%
$467
Other
11%
$1,283