Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $230k initial cash invested.
-13.97%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$4,854
Rent
-$2,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1012k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,854
Total Expenses
$7,538
Mortgage P&I
106%
$5,133
Property Taxes
8%
$388
Home Insurance
8%
$367
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534