Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $213k initial cash invested.
-6.91%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$6,066
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,066
Total Expenses
$7,293
Mortgage P&I
74%
$4,497
Property Taxes
6%
$357
Home Insurance
5%
$332
HOA
1%
$44
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$667