Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $226k initial cash invested.
-5.51%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$7,022
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$991k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,914
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,022
Total Expenses
$8,061
Mortgage P&I
69%
$4,833
Property Taxes
6%
$429
Home Insurance
6%
$411
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772