Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.8% first-year return on $501k initial cash invested.
-19.8%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$6,622
Rent
-$8,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$14,887
Mortgage P&I
172%
$11,386
Property Taxes
7%
$444
Home Insurance
12%
$805
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728