Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $227k initial cash invested.
-3.28%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$10,749
Rent
-$620
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,930
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,749
Total Expenses
$11,369
Mortgage P&I
45%
$4,866
Property Taxes
6%
$664
Home Insurance
3%
$359
HOA
17%
$1,826
Property Management
12%
$1,290
CapEx
4%
$430
Vacancy
3%
$322
Maintenance
4%
$430
Other
11%
$1,182