Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.59% first-year return on $228k initial cash invested.
-18.59%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$2,518
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$6,047
Mortgage P&I
191%
$4,815
Property Taxes
1%
$25
Home Insurance
14%
$350
HOA
0%
$0
Property Management
12%
$302
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277