Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $224k initial cash invested.
-8.66%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$6,033
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$981k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,811
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,033
Total Expenses
$7,650
Mortgage P&I
81%
$4,908
Property Taxes
6%
$343
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664