Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $215k initial cash invested.
-7.54%
Cash On Cash
4.31%
Cap Rate
0.75
DSCR
$5,976
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$7,326
Mortgage P&I
75%
$4,474
Property Taxes
8%
$494
Home Insurance
5%
$327
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657