Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $232k initial cash invested.
-14.85%
Cash On Cash
2.47%
Cap Rate
0.44
DSCR
$4,497
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1017k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$203k
Closing costs
1%
$10,168
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,497
Total Expenses
$7,362
Mortgage P&I
106%
$4,782
Property Taxes
16%
$711
Home Insurance
8%
$339
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495