Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $224k initial cash invested.
-8.42%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$7,048
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,809
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,048
Total Expenses
$8,619
Mortgage P&I
69%
$4,885
Property Taxes
12%
$860
Home Insurance
6%
$452
HOA
0%
$26
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775