Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $223k initial cash invested.
-11.69%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$5,186
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$976k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,764
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,186
Total Expenses
$7,359
Mortgage P&I
91%
$4,718
Property Taxes
10%
$529
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570