Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.17% first-year return on $227k initial cash invested.
-12.17%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$5,026
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,026
Total Expenses
$7,327
Mortgage P&I
97%
$4,879
Property Taxes
8%
$389
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553