Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $219k initial cash invested.
-7.62%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$6,986
Rent
-$1,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,986
Total Expenses
$8,378
Mortgage P&I
69%
$4,851
Property Taxes
9%
$597
Home Insurance
5%
$341
HOA
3%
$215
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$210
Maintenance
4%
$279
Other
11%
$768