Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $230k initial cash invested.
-17.43%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,396
Rent
-$3,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1008k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,396
Total Expenses
$7,732
Mortgage P&I
115%
$5,036
Property Taxes
19%
$832
Home Insurance
8%
$368
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484