Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.42% first-year return on $217k initial cash invested.
-15.42%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,752
Rent
-$2,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,460
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$7,536
Mortgage P&I
100%
$4,732
Property Taxes
18%
$845
Home Insurance
7%
$343
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523