Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $214k initial cash invested.
-11.88%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$5,613
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,613
Total Expenses
$7,733
Mortgage P&I
84%
$4,697
Property Taxes
14%
$798
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$617