Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $212k initial cash invested.
-17.94%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,459
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,239
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$6,628
Mortgage P&I
131%
$4,532
Property Taxes
13%
$459
Home Insurance
10%
$332
HOA
4%
$130
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380