Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $213k initial cash invested.
-7.52%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$7,364
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$927k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,364
Total Expenses
$8,696
Mortgage P&I
62%
$4,581
Property Taxes
17%
$1,272
Home Insurance
5%
$338
HOA
0%
$0
Property Management
12%
$884
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$810