Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $228k initial cash invested.
-15.67%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$4,242
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,995
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$7,218
Mortgage P&I
114%
$4,852
Property Taxes
14%
$573
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467