Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $231k initial cash invested.
-9.78%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$6,328
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,128
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,328
Total Expenses
$8,208
Mortgage P&I
79%
$4,968
Property Taxes
13%
$810
Home Insurance
4%
$279
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696