Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $215k initial cash invested.
-3.11%
Cash On Cash
5.44%
Cap Rate
0.94
DSCR
$6,964
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,964
Total Expenses
$7,521
Mortgage P&I
65%
$4,536
Property Taxes
4%
$287
Home Insurance
5%
$329
HOA
0%
$0
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766