Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $226k initial cash invested.
-10.67%
Cash On Cash
3.63%
Cap Rate
0.63
DSCR
$5,991
Rent
-$2,012
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,991
Total Expenses
$8,003
Mortgage P&I
80%
$4,776
Property Taxes
12%
$746
Home Insurance
6%
$349
HOA
2%
$94
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659