Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $224k initial cash invested.
-13.39%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$4,944
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,817
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,944
Total Expenses
$7,446
Mortgage P&I
95%
$4,685
Property Taxes
14%
$701
Home Insurance
7%
$350
HOA
1%
$29
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544