Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.46% first-year return on $555k initial cash invested.
-21.46%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$7,050
Rent
-$9,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$511k
Closing costs
1%
$25,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,050
Total Expenses
$16,969
Mortgage P&I
181%
$12,785
Property Taxes
12%
$878
Home Insurance
13%
$908
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776