Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $225k initial cash invested.
-13.47%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$4,920
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,920
Total Expenses
$7,446
Mortgage P&I
98%
$4,827
Property Taxes
12%
$598
Home Insurance
7%
$348
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541