Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $227k initial cash invested.
-13.38%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$5,470
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,470
Total Expenses
$8,001
Mortgage P&I
90%
$4,912
Property Taxes
16%
$866
Home Insurance
6%
$348
HOA
0%
$15
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602