Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $227k initial cash invested.
-14.7%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$6,244
Rent
-$2,782
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,956
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,244
Total Expenses
$9,026
Mortgage P&I
78%
$4,894
Property Taxes
26%
$1,643
Home Insurance
6%
$366
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687