Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.47% first-year return on $232k initial cash invested.
-20.47%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,277
Rent
-$3,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1019k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$204k
Closing costs
1%
$10,186
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,277
Total Expenses
$9,232
Mortgage P&I
96%
$5,069
Property Taxes
25%
$1,324
Home Insurance
9%
$499
HOA
10%
$547
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580