Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.83% first-year return on $217k initial cash invested.
-20.83%
Cash On Cash
1.27%
Cap Rate
0.22
DSCR
$3,300
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$7,075
Mortgage P&I
141%
$4,648
Property Taxes
29%
$973
Home Insurance
10%
$332
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363