Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $212k initial cash invested.
-13.7%
Cash On Cash
2.78%
Cap Rate
0.49
DSCR
$4,236
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,236
Total Expenses
$6,658
Mortgage P&I
104%
$4,393
Property Taxes
12%
$494
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466