Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.94% first-year return on $223k initial cash invested.
-10.94%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$5,758
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,759
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$7,790
Mortgage P&I
82%
$4,722
Property Taxes
13%
$766
Home Insurance
6%
$345
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633