Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $217k initial cash invested.
-7.25%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$6,638
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,463
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,638
Total Expenses
$7,947
Mortgage P&I
70%
$4,614
Property Taxes
11%
$743
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$730