Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $230k initial cash invested.
-10.91%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$6,891
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$185k
Closing costs
1%
$9,233
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$6,891
Total Expenses
$8,981
Mortgage P&I
65%
$4,458
Property Taxes
27%
$1,856
Home Insurance
5%
$323
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758