Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.11% first-year return on $232k initial cash invested.
-2.11%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$9,026
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1019k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,188
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,026
Total Expenses
$9,433
Mortgage P&I
57%
$5,135
Property Taxes
10%
$914
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993