Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $213k initial cash invested.
-17.58%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,276
Rent
-$3,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$6,400
Mortgage P&I
143%
$4,680
Property Taxes
8%
$271
Home Insurance
10%
$336
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360