Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.95% first-year return on $578k initial cash invested.
-20.95%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$7,608
Rent
-$10,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$578k
Downpayment
20%
$533k
Closing costs
1%
$26,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,608
Total Expenses
$17,692
Mortgage P&I
177%
$13,491
Property Taxes
9%
$706
Home Insurance
12%
$909
HOA
0%
$0
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837