Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $214k initial cash invested.
-14.18%
Cash On Cash
2.68%
Cap Rate
0.47
DSCR
$4,533
Rent
-$2,532
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
5.9%
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
$4,533
Total Expenses
$7,065
Mortgage P&I
98%
$4,440
Property Taxes
16%
$723
Home Insurance
7%
$332
HOA
1%
$29
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499