Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $224k initial cash invested.
-16.17%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$6,216
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,216
Total Expenses
$9,235
Mortgage P&I
78%
$4,822
Property Taxes
20%
$1,222
Home Insurance
6%
$350
HOA
12%
$727
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$186
Maintenance
4%
$249
Other
11%
$684