Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $226k initial cash invested.
-13.42%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$5,430
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$7,956
Mortgage P&I
89%
$4,815
Property Taxes
14%
$750
Home Insurance
6%
$346
HOA
4%
$199
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597