Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $218k initial cash invested.
-15.71%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$5,172
Rent
-$2,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$8,031
Mortgage P&I
92%
$4,737
Property Taxes
19%
$993
Home Insurance
7%
$342
HOA
4%
$200
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569