Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.87% first-year return on $213k initial cash invested.
-13.87%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$4,654
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,278
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$7,114
Mortgage P&I
97%
$4,513
Property Taxes
14%
$662
Home Insurance
7%
$332
HOA
1%
$25
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512