Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $228k initial cash invested.
-15.44%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$4,932
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$7,863
Mortgage P&I
101%
$5,001
Property Taxes
8%
$377
Home Insurance
7%
$350
HOA
9%
$458
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543