Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $229k initial cash invested.
-8.53%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$5,727
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,031
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,727
Total Expenses
$7,353
Mortgage P&I
85%
$4,871
Property Taxes
3%
$167
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630