Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.61% first-year return on $584k initial cash invested.
-19.61%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$10,341
Rent
-$9,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$584k
Downpayment
20%
$539k
Closing costs
1%
$26,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,341
Total Expenses
$19,884
Mortgage P&I
129%
$13,300
Property Taxes
21%
$2,124
Home Insurance
9%
$943
HOA
0%
$0
Property Management
12%
$1,241
CapEx
4%
$414
Vacancy
3%
$310
Maintenance
4%
$414
Other
11%
$1,138