Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $228k initial cash invested.
-16%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,878
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,996
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$6,917
Mortgage P&I
130%
$5,048
Property Taxes
5%
$177
Home Insurance
10%
$374
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427