Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $216k initial cash invested.
-6.74%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$6,692
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$942k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,692
Total Expenses
$7,905
Mortgage P&I
68%
$4,560
Property Taxes
11%
$737
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736