Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $226k initial cash invested.
-5.55%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$7,258
Rent
-$1,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$989k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,886
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,258
Total Expenses
$8,301
Mortgage P&I
67%
$4,859
Property Taxes
6%
$463
Home Insurance
5%
$350
HOA
2%
$162
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798