Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $226k initial cash invested.
-12.52%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$5,028
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,904
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,028
Total Expenses
$7,386
Mortgage P&I
98%
$4,919
Property Taxes
10%
$482
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553