Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $217k initial cash invested.
-18.36%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$3,624
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,455
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$6,937
Mortgage P&I
127%
$4,591
Property Taxes
21%
$748
Home Insurance
10%
$348
HOA
0%
$17
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399