Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $228k initial cash invested.
-12.61%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$5,760
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,760
Total Expenses
$8,153
Mortgage P&I
85%
$4,887
Property Taxes
17%
$958
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634