Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $527k initial cash invested.
-13.71%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$11,774
Rent
-$6,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$527k
Downpayment
20%
$485k
Closing costs
1%
$24,231
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,774
Total Expenses
$17,794
Mortgage P&I
102%
$11,984
Property Taxes
8%
$897
Home Insurance
8%
$910
HOA
0%
$0
Property Management
12%
$1,413
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,295