Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.9% first-year return on $588k initial cash invested.
-22.9%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$8,037
Rent
-$11,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2715k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$543k
Closing costs
1%
$27,152
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,037
Total Expenses
$19,260
Mortgage P&I
166%
$13,307
Property Taxes
28%
$2,244
Home Insurance
12%
$978
HOA
0%
$0
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884