Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.68% first-year return on $229k initial cash invested.
-21.68%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,246
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,054
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$7,386
Mortgage P&I
154%
$4,991
Property Taxes
29%
$941
Home Insurance
11%
$350
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357