Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $215k initial cash invested.
-4.59%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$7,029
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,375
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,029
Total Expenses
$7,851
Mortgage P&I
65%
$4,566
Property Taxes
8%
$548
Home Insurance
5%
$348
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773