Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $214k initial cash invested.
-7.09%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$6,450
Rent
-$1,265
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%
$9,343
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,450
Total Expenses
$7,715
Mortgage P&I
71%
$4,595
Property Taxes
9%
$590
Home Insurance
5%
$336
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710