Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $227k initial cash invested.
-7.83%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$8,194
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$996k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,957
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,194
Total Expenses
$9,676
Mortgage P&I
59%
$4,795
Property Taxes
22%
$1,815
Home Insurance
3%
$280
HOA
0%
$0
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901