Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.53% first-year return on $214k initial cash invested.
-11.53%
Cash On Cash
3.38%
Cap Rate
0.59
DSCR
$5,006
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$7,062
Mortgage P&I
90%
$4,484
Property Taxes
10%
$496
Home Insurance
7%
$332
HOA
1%
$48
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551