Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $215k initial cash invested.
-15.61%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$4,236
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$187k
Closing costs
1%
$9,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$7,028
Mortgage P&I
108%
$4,575
Property Taxes
16%
$682
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466