Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $230k initial cash invested.
-6.36%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$6,920
Rent
-$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,920
Total Expenses
$8,138
Mortgage P&I
71%
$4,902
Property Taxes
7%
$462
Home Insurance
6%
$402
HOA
0%
$19
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761