Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $212k initial cash invested.
-5.47%
Cash On Cash
4.85%
Cap Rate
0.85
DSCR
$7,154
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,242
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,154
Total Expenses
$8,120
Mortgage P&I
62%
$4,413
Property Taxes
10%
$738
Home Insurance
5%
$327
HOA
3%
$210
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787