Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $217k initial cash invested.
-9.38%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$5,526
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,471
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$7,222
Mortgage P&I
84%
$4,620
Property Taxes
1%
$42
Home Insurance
6%
$341
HOA
6%
$340
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608