Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $216k initial cash invested.
-9.6%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$5,943
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,943
Total Expenses
$7,672
Mortgage P&I
77%
$4,605
Property Taxes
12%
$707
Home Insurance
6%
$339
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654