Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.77% first-year return on $213k initial cash invested.
-12.77%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$6,074
Rent
-$2,263
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$185k
Closing costs
1%
$9,268
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,074
Total Expenses
$8,337
Mortgage P&I
77%
$4,676
Property Taxes
15%
$929
Home Insurance
7%
$446
HOA
4%
$221
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668