Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $526k initial cash invested.
-15.08%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$11,853
Rent
-$6,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$483k
Closing costs
1%
$24,173
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,853
Total Expenses
$18,458
Mortgage P&I
101%
$11,943
Property Taxes
14%
$1,612
Home Insurance
7%
$873
HOA
0%
$0
Property Management
12%
$1,422
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,304