Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $228k initial cash invested.
-11.15%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$5,310
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,310
Total Expenses
$7,424
Mortgage P&I
90%
$4,803
Property Taxes
9%
$468
Home Insurance
7%
$349
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584