Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $223k initial cash invested.
-11.26%
Cash On Cash
3.41%
Cap Rate
0.6
DSCR
$5,378
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$974k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,742
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,378
Total Expenses
$7,466
Mortgage P&I
86%
$4,642
Property Taxes
12%
$647
Home Insurance
6%
$349
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592