Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $223k initial cash invested.
-13.31%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$6,462
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$978k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$196k
Closing costs
1%
$9,783
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,462
Total Expenses
$8,941
Mortgage P&I
75%
$4,823
Property Taxes
23%
$1,488
Home Insurance
7%
$434
HOA
0%
$0
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711