Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $223k initial cash invested.
-16.23%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,969
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$6,988
Mortgage P&I
120%
$4,772
Property Taxes
13%
$516
Home Insurance
9%
$350
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437