Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.04% first-year return on $226k initial cash invested.
-8.04%
Cash On Cash
4.16%
Cap Rate
0.73
DSCR
$6,290
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,888
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$7,802
Mortgage P&I
75%
$4,691
Property Taxes
10%
$628
Home Insurance
5%
$343
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692