Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24% first-year return on $573k initial cash invested.
-24%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$3,474
Rent
-$11,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$573k
Downpayment
20%
$546k
Closing costs
1%
$27,300
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,474
Total Expenses
$14,940
Mortgage P&I
395%
$13,720
Property Taxes
1%
$34
Home Insurance
0%
$5
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382