Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $231k initial cash invested.
-8.15%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$6,972
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1014k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$203k
Closing costs
1%
$10,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,972
Total Expenses
$8,541
Mortgage P&I
71%
$4,976
Property Taxes
13%
$893
Home Insurance
4%
$301
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767