Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.04% first-year return on $234k initial cash invested.
-5.04%
Cash On Cash
4.97%
Cap Rate
0.86
DSCR
$7,833
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$234k
Downpayment
20%
$206k
Closing costs
1%
$10,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,833
Total Expenses
$8,814
Mortgage P&I
63%
$4,926
Property Taxes
11%
$865
Home Insurance
5%
$360
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862