Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $215k initial cash invested.
-6.21%
Cash On Cash
4.69%
Cap Rate
0.82
DSCR
$7,804
Rent
-$1,114
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,397
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,804
Total Expenses
$8,918
Mortgage P&I
57%
$4,471
Property Taxes
19%
$1,463
Home Insurance
4%
$332
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858