Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.05% first-year return on $543k initial cash invested.
-17.05%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$8,530
Rent
-$7,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,530
Total Expenses
$16,241
Mortgage P&I
145%
$12,354
Property Taxes
1%
$113
Home Insurance
10%
$874
HOA
0%
$0
Property Management
12%
$1,024
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938