Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $225k initial cash invested.
-10.42%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$5,766
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,766
Total Expenses
$7,724
Mortgage P&I
83%
$4,793
Property Taxes
3%
$152
Home Insurance
6%
$350
HOA
8%
$468
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634