Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $219k initial cash invested.
-15.89%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$4,194
Rent
-$2,903
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,582
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$7,097
Mortgage P&I
111%
$4,661
Property Taxes
16%
$664
Home Insurance
8%
$346
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461