Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $214k initial cash invested.
-10.32%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$5,313
Rent
-$1,842
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,313
Total Expenses
$7,155
Mortgage P&I
86%
$4,563
Property Taxes
8%
$436
Home Insurance
6%
$332
HOA
0%
$17
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$584