Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $232k initial cash invested.
-12.52%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$6,102
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,102
Total Expenses
$8,523
Mortgage P&I
82%
$5,007
Property Taxes
17%
$1,057
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671