Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $229k initial cash invested.
-20.13%
Cash On Cash
1.37%
Cap Rate
0.24
DSCR
$2,870
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1007k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,070
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$6,719
Mortgage P&I
170%
$4,886
Property Taxes
20%
$577
Home Insurance
10%
$280
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316