Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $228k initial cash invested.
-11.06%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$5,136
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1001k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,136
Total Expenses
$7,240
Mortgage P&I
96%
$4,947
Property Taxes
3%
$170
Home Insurance
7%
$357
HOA
0%
$21
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565