Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $232k initial cash invested.
-8.96%
Cash On Cash
4.06%
Cap Rate
0.7
DSCR
$6,892
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1020k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,199
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,892
Total Expenses
$8,626
Mortgage P&I
71%
$4,910
Property Taxes
15%
$1,012
Home Insurance
5%
$360
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758