Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $623k initial cash invested.
-20.91%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$9,021
Rent
-$10,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2879k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$623k
Downpayment
20%
$576k
Closing costs
1%
$28,791
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,021
Total Expenses
$19,868
Mortgage P&I
158%
$14,243
Property Taxes
17%
$1,516
Home Insurance
12%
$1,041
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$992