Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $215k initial cash invested.
-12.08%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$5,554
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$7,716
Mortgage P&I
84%
$4,651
Property Taxes
15%
$827
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611