Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $223k initial cash invested.
-3.07%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$9,261
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,780
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,261
Total Expenses
$9,833
Mortgage P&I
53%
$4,917
Property Taxes
15%
$1,400
Home Insurance
4%
$368
HOA
0%
$0
Property Management
12%
$1,111
CapEx
4%
$370
Vacancy
3%
$278
Maintenance
4%
$370
Other
11%
$1,019