Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $212k initial cash invested.
-10.43%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$5,388
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$7,232
Mortgage P&I
86%
$4,634
Property Taxes
8%
$440
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593