Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.12% first-year return on $225k initial cash invested.
-10.12%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$6,405
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,405
Total Expenses
$8,302
Mortgage P&I
76%
$4,899
Property Taxes
13%
$858
Home Insurance
6%
$367
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705