Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.45% first-year return on $522k initial cash invested.
-21.45%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$6,568
Rent
-$9,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$23,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,568
Total Expenses
$15,897
Mortgage P&I
179%
$11,751
Property Taxes
16%
$1,073
Home Insurance
13%
$840
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722