Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.43% first-year return on $228k initial cash invested.
-26.43%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$2,972
Rent
-$5,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$7,994
Mortgage P&I
164%
$4,867
Property Taxes
59%
$1,766
Home Insurance
12%
$350
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327