Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $218k initial cash invested.
-13.16%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,372
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,538
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$6,766
Mortgage P&I
107%
$4,667
Property Taxes
6%
$264
Home Insurance
8%
$348
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481