Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.32% first-year return on $629k initial cash invested.
-20.32%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$9,796
Rent
-$10,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$629k
Downpayment
20%
$582k
Closing costs
1%
$29,097
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,796
Total Expenses
$20,446
Mortgage P&I
147%
$14,367
Property Taxes
16%
$1,564
Home Insurance
12%
$1,183
HOA
0%
$0
Property Management
12%
$1,176
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,078