Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $213k initial cash invested.
-13.25%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,690
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$930k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,303
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,690
Total Expenses
$7,045
Mortgage P&I
100%
$4,672
Property Taxes
9%
$445
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516