Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $224k initial cash invested.
-5.96%
Cash On Cash
5.18%
Cap Rate
0.84
DSCR
$7,413
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$980k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,413
Total Expenses
$8,525
Mortgage P&I
68%
$5,047
Property Taxes
8%
$614
Home Insurance
5%
$343
HOA
0%
$0
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$222
Maintenance
4%
$297
Other
11%
$815