Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $229k initial cash invested.
-10.14%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$6,176
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$200k
Closing costs
1%
$10,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,176
Total Expenses
$8,107
Mortgage P&I
80%
$4,959
Property Taxes
11%
$669
Home Insurance
6%
$359
HOA
0%
$21
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679