Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $230k initial cash invested.
-4.52%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$8,638
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,098
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,638
Total Expenses
$9,505
Mortgage P&I
58%
$5,040
Property Taxes
13%
$1,160
Home Insurance
4%
$367
HOA
0%
$0
Property Management
12%
$1,037
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$950