Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $218k initial cash invested.
-17.81%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,101
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$7,336
Mortgage P&I
115%
$4,723
Property Taxes
22%
$883
Home Insurance
8%
$336
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451