Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.7% first-year return on $596k initial cash invested.
-24.7%
Cash On Cash
0.56%
Cap Rate
0.1
DSCR
$3,951
Rent
-$12,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$596k
Downpayment
20%
$550k
Closing costs
1%
$27,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,951
Total Expenses
$16,209
Mortgage P&I
339%
$13,393
Property Taxes
13%
$510
Home Insurance
24%
$962
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435