Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $218k initial cash invested.
-19.03%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$3,020
Rent
-$3,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$6,469
Mortgage P&I
151%
$4,572
Property Taxes
18%
$538
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332