Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.55% first-year return on $229k initial cash invested.
-4.55%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$7,008
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,008
Total Expenses
$7,875
Mortgage P&I
71%
$4,966
Property Taxes
3%
$179
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771