Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $215k initial cash invested.
-6.43%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$6,602
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$940k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,395
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,602
Total Expenses
$7,756
Mortgage P&I
69%
$4,545
Property Taxes
9%
$626
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726