Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $215k initial cash invested.
-11.78%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$5,703
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,703
Total Expenses
$7,811
Mortgage P&I
81%
$4,609
Property Taxes
13%
$727
Home Insurance
6%
$324
HOA
4%
$213
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627