Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.1% first-year return on $214k initial cash invested.
-19.1%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$3,537
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$6,947
Mortgage P&I
131%
$4,627
Property Taxes
20%
$690
Home Insurance
12%
$429
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389