Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $216k initial cash invested.
-9.56%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$4,970
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,428
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,970
Total Expenses
$6,691
Mortgage P&I
92%
$4,582
Property Taxes
2%
$89
Home Insurance
7%
$330
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547