Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $606k initial cash invested.
-16.13%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$11,966
Rent
-$8,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$606k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,966
Total Expenses
$20,107
Mortgage P&I
117%
$13,976
Property Taxes
9%
$1,083
Home Insurance
8%
$979
HOA
0%
$0
Property Management
12%
$1,436
CapEx
4%
$479
Vacancy
3%
$359
Maintenance
4%
$479
Other
11%
$1,316