Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.62% first-year return on $226k initial cash invested.
-18.62%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$4,011
Rent
-$3,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$7,513
Mortgage P&I
123%
$4,924
Property Taxes
8%
$339
Home Insurance
9%
$346
HOA
14%
$542
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441