Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $217k initial cash invested.
-15.62%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,326
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$7,155
Mortgage P&I
107%
$4,608
Property Taxes
17%
$744
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476