Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $226k initial cash invested.
-6.82%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$7,002
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$992k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,922
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,002
Total Expenses
$8,288
Mortgage P&I
70%
$4,901
Property Taxes
9%
$659
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770