Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $214k initial cash invested.
-8.06%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$6,520
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,520
Total Expenses
$7,957
Mortgage P&I
70%
$4,561
Property Taxes
10%
$638
Home Insurance
6%
$376
HOA
3%
$165
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717