Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $215k initial cash invested.
-15.52%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$4,306
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,378
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,306
Total Expenses
$7,086
Mortgage P&I
106%
$4,574
Property Taxes
17%
$716
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474