Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $224k initial cash invested.
-9.01%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$6,648
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$197k
Closing costs
1%
$9,833
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,648
Total Expenses
$8,333
Mortgage P&I
74%
$4,918
Property Taxes
11%
$714
Home Insurance
6%
$418
HOA
0%
$23
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731