Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $223k initial cash invested.
-8.94%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$6,238
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$7,897
Mortgage P&I
75%
$4,681
Property Taxes
5%
$324
Home Insurance
5%
$341
HOA
7%
$429
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686