Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.64% first-year return on $504k initial cash invested.
-23.64%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$5,642
Rent
-$9,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$504k
Downpayment
20%
$463k
Closing costs
1%
$23,143
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,642
Total Expenses
$15,569
Mortgage P&I
203%
$11,450
Property Taxes
21%
$1,189
Home Insurance
15%
$852
HOA
3%
$159
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621