Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.18% first-year return on $232k initial cash invested.
-19.18%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,945
Rent
-$3,712
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$7,657
Mortgage P&I
125%
$4,932
Property Taxes
22%
$860
Home Insurance
9%
$357
HOA
4%
$167
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434