Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.16% first-year return on $214k initial cash invested.
-18.16%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$3,531
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$931k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$186k
Closing costs
1%
$9,313
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$6,763
Mortgage P&I
133%
$4,702
Property Taxes
15%
$515
Home Insurance
10%
$346
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388