Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.74% first-year return on $543k initial cash invested.
-25.74%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,654
Rent
-$11,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$25,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$14,302
Mortgage P&I
467%
$12,404
Property Taxes
5%
$121
Home Insurance
33%
$875
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292