Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $224k initial cash invested.
-8.55%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$6,124
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$982k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,819
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,124
Total Expenses
$7,721
Mortgage P&I
80%
$4,880
Property Taxes
7%
$410
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674