Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.09% first-year return on $234k initial cash invested.
-4.09%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$7,986
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1030k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,986
Total Expenses
$8,784
Mortgage P&I
65%
$5,226
Property Taxes
6%
$461
Home Insurance
5%
$383
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$240
Maintenance
4%
$319
Other
11%
$878