Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $229k initial cash invested.
-13.39%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$5,236
Rent
-$2,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1003k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,032
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,236
Total Expenses
$7,788
Mortgage P&I
94%
$4,909
Property Taxes
15%
$768
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576