Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $215k initial cash invested.
-10.14%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$4,947
Rent
-$1,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$6,761
Mortgage P&I
92%
$4,560
Property Taxes
4%
$181
Home Insurance
7%
$338
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544