Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $227k initial cash invested.
-8.56%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$6,324
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$993k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,934
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,324
Total Expenses
$7,940
Mortgage P&I
76%
$4,824
Property Taxes
10%
$633
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696