Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.43% first-year return on $213k initial cash invested.
-22.43%
Cash On Cash
0.8%
Cap Rate
0.14
DSCR
$2,620
Rent
-$3,987
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$6,607
Mortgage P&I
172%
$4,499
Property Taxes
34%
$891
Home Insurance
12%
$326
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288