Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $214k initial cash invested.
-8.69%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$6,184
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$932k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$7,733
Mortgage P&I
73%
$4,527
Property Taxes
12%
$736
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680