Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $230k initial cash invested.
-15.32%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,958
Rent
-$2,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1010k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$6,895
Mortgage P&I
125%
$4,967
Property Taxes
6%
$229
Home Insurance
9%
$354
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435