Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $228k initial cash invested.
-18.87%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,420
Rent
-$3,582
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
6.2%
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
$3,420
Total Expenses
$7,002
Mortgage P&I
142%
$4,869
Property Taxes
18%
$620
Home Insurance
10%
$350
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376