Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.77% first-year return on $575k initial cash invested.
-18.77%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$8,409
Rent
-$8,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$531k
Closing costs
1%
$26,545
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,409
Total Expenses
$17,408
Mortgage P&I
154%
$12,975
Property Taxes
7%
$613
Home Insurance
11%
$962
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925