Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $228k initial cash invested.
-1.68%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$7,920
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,920
Total Expenses
$8,239
Mortgage P&I
63%
$4,959
Property Taxes
3%
$237
Home Insurance
4%
$350
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871