Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $217k initial cash invested.
-3.32%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$6,783
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,783
Total Expenses
$7,384
Mortgage P&I
68%
$4,627
Property Taxes
2%
$120
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746