Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $215k initial cash invested.
-8.77%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$5,298
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$6,870
Mortgage P&I
88%
$4,646
Property Taxes
2%
$125
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583