Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.41% first-year return on $223k initial cash invested.
-16.41%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$5,216
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,216
Total Expenses
$8,263
Mortgage P&I
91%
$4,735
Property Taxes
17%
$868
Home Insurance
7%
$341
HOA
10%
$545
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574