Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.48% first-year return on $218k initial cash invested.
-2.48%
Cash On Cash
5.57%
Cap Rate
0.97
DSCR
$7,722
Rent
-$449
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
6.0%
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
$7,722
Total Expenses
$8,171
Mortgage P&I
59%
$4,550
Property Taxes
6%
$482
Home Insurance
4%
$332
HOA
2%
$181
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849