Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $215k initial cash invested.
-12.69%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$5,384
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$7,656
Mortgage P&I
86%
$4,656
Property Taxes
16%
$838
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592