Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.76% first-year return on $629k initial cash invested.
-25.76%
Cash On Cash
0.7%
Cap Rate
0.11
DSCR
$5,194
Rent
-$13,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2908k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$582k
Closing costs
1%
$29,078
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,194
Total Expenses
$18,687
Mortgage P&I
288%
$14,971
Property Taxes
17%
$900
Home Insurance
20%
$1,050
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571