Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $214k initial cash invested.
-14.84%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$4,844
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$7,494
Mortgage P&I
94%
$4,534
Property Taxes
14%
$661
Home Insurance
7%
$327
HOA
7%
$325
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533