Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.26% first-year return on $230k initial cash invested.
-10.26%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$6,681
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,097
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,681
Total Expenses
$8,648
Mortgage P&I
74%
$4,971
Property Taxes
13%
$857
Home Insurance
5%
$350
HOA
3%
$199
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735