Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $225k initial cash invested.
-11.61%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$5,860
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$198k
Closing costs
1%
$9,876
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,860
Total Expenses
$8,041
Mortgage P&I
81%
$4,773
Property Taxes
16%
$930
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$645