Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $509k initial cash invested.
-14.86%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$11,930
Rent
-$6,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$467k
Closing costs
1%
$23,361
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,930
Total Expenses
$18,230
Mortgage P&I
97%
$11,542
Property Taxes
15%
$1,782
Home Insurance
7%
$839
HOA
0%
$11
Property Management
12%
$1,432
CapEx
4%
$477
Vacancy
3%
$358
Maintenance
4%
$477
Other
11%
$1,312