Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $228k initial cash invested.
-9.14%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$7,866
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1002k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,020
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,866
Total Expenses
$9,606
Mortgage P&I
62%
$4,865
Property Taxes
22%
$1,758
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$865