Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.74% first-year return on $230k initial cash invested.
-8.74%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$6,464
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,464
Total Expenses
$8,141
Mortgage P&I
76%
$4,937
Property Taxes
10%
$646
Home Insurance
6%
$359
HOA
0%
$0
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711