Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $212k initial cash invested.
-19.62%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$4,404
Rent
-$3,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$7,875
Mortgage P&I
100%
$4,402
Property Taxes
38%
$1,662
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484