Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $212k initial cash invested.
-15.28%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,466
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,466
Total Expenses
$7,164
Mortgage P&I
101%
$4,501
Property Taxes
18%
$819
Home Insurance
7%
$325
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491