Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.69% first-year return on $219k initial cash invested.
-9.69%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$5,462
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,564
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$7,230
Mortgage P&I
84%
$4,566
Property Taxes
8%
$415
Home Insurance
6%
$350
HOA
1%
$43
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601