Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $213k initial cash invested.
-12.64%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$4,960
Rent
-$2,247
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
6.3%
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
$4,960
Total Expenses
$7,207
Mortgage P&I
93%
$4,607
Property Taxes
12%
$582
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546