Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.41% first-year return on $218k initial cash invested.
-14.41%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$3,956
Rent
-$2,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,523
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$6,574
Mortgage P&I
116%
$4,580
Property Taxes
8%
$300
Home Insurance
9%
$349
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435