Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.39% first-year return on $216k initial cash invested.
-10.39%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$4,911
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,406
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$6,777
Mortgage P&I
94%
$4,605
Property Taxes
3%
$154
Home Insurance
7%
$350
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540