Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $225k initial cash invested.
-11.53%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$5,260
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,260
Total Expenses
$7,426
Mortgage P&I
92%
$4,823
Property Taxes
9%
$455
Home Insurance
7%
$360
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579