Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $563k initial cash invested.
-20%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$8,126
Rent
-$9,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,929
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,126
Total Expenses
$17,500
Mortgage P&I
158%
$12,827
Property Taxes
12%
$948
Home Insurance
12%
$962
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894