Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $218k initial cash invested.
-13.18%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$5,340
Rent
-$2,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,531
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$7,736
Mortgage P&I
86%
$4,576
Property Taxes
16%
$836
Home Insurance
6%
$338
HOA
3%
$170
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587