Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $225k initial cash invested.
-14.49%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$4,828
Rent
-$2,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$987k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,873
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$7,548
Mortgage P&I
98%
$4,741
Property Taxes
17%
$816
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531