Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $227k initial cash invested.
-6.7%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$8,652
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,652
Total Expenses
$9,921
Mortgage P&I
57%
$4,964
Property Taxes
16%
$1,385
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952