Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $217k initial cash invested.
-5.64%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$6,405
Rent
-$1,023
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
6.5%
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
$6,405
Total Expenses
$7,428
Mortgage P&I
75%
$4,777
Property Taxes
2%
$141
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705