Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $214k initial cash invested.
-12.98%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$5,235
Rent
-$2,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,336
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$7,550
Mortgage P&I
86%
$4,517
Property Taxes
18%
$939
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576