Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.6% first-year return on $213k initial cash invested.
-1.6%
Cash On Cash
5.82%
Cap Rate
1.01
DSCR
$8,247
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,247
Total Expenses
$8,531
Mortgage P&I
54%
$4,458
Property Taxes
7%
$537
Home Insurance
4%
$325
HOA
5%
$407
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$907