Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $212k initial cash invested.
-2.94%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$7,068
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,068
Total Expenses
$7,588
Mortgage P&I
65%
$4,575
Property Taxes
4%
$286
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777