Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $216k initial cash invested.
-14.96%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,473
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$7,165
Mortgage P&I
104%
$4,656
Property Taxes
15%
$650
Home Insurance
8%
$338
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492