Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.28% first-year return on $533k initial cash invested.
-16.28%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$9,838
Rent
-$7,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2451k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$490k
Closing costs
1%
$24,507
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,838
Total Expenses
$17,065
Mortgage P&I
123%
$12,107
Property Taxes
8%
$739
Home Insurance
9%
$873
HOA
0%
$0
Property Management
12%
$1,181
CapEx
4%
$394
Vacancy
3%
$295
Maintenance
4%
$394
Other
11%
$1,082