Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $225k initial cash invested.
-3.67%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$6,825
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,868
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,825
Total Expenses
$7,514
Mortgage P&I
69%
$4,719
Property Taxes
2%
$124
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751