Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $214k initial cash invested.
-14.63%
Cash On Cash
2.54%
Cap Rate
0.45
DSCR
$3,988
Rent
-$2,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$6,596
Mortgage P&I
111%
$4,426
Property Taxes
12%
$466
Home Insurance
9%
$346
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439