Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $213k initial cash invested.
-12.25%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,442
Rent
-$2,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$6,612
Mortgage P&I
103%
$4,554
Property Taxes
8%
$337
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489