Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $215k initial cash invested.
-8.27%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$6,302
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,302
Total Expenses
$7,781
Mortgage P&I
74%
$4,647
Property Taxes
10%
$660
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693