Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $216k initial cash invested.
-7.36%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$6,354
Rent
-$1,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,409
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,354
Total Expenses
$7,677
Mortgage P&I
73%
$4,653
Property Taxes
8%
$524
Home Insurance
5%
$340
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699