Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $213k initial cash invested.
-9.53%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$7,116
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,116
Total Expenses
$8,810
Mortgage P&I
64%
$4,565
Property Taxes
21%
$1,510
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$213
Maintenance
4%
$285
Other
11%
$783