Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.68% first-year return on $228k initial cash invested.
-5.68%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$6,879
Rent
-$1,078
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
6.2%
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
$6,879
Total Expenses
$7,957
Mortgage P&I
71%
$4,914
Property Taxes
5%
$355
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757