Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $218k initial cash invested.
-11.24%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$5,636
Rent
-$2,038
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
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$7,674
Mortgage P&I
83%
$4,652
Property Taxes
14%
$775
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620