Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $212k initial cash invested.
-6.22%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$8,037
Rent
-$1,098
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,236
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,037
Total Expenses
$9,135
Mortgage P&I
56%
$4,499
Property Taxes
14%
$1,146
Home Insurance
4%
$332
HOA
5%
$427
Property Management
12%
$964
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$884