Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $217k initial cash invested.
-15.64%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$4,464
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$947k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,474
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$7,292
Mortgage P&I
106%
$4,724
Property Taxes
14%
$629
Home Insurance
8%
$341
HOA
2%
$79
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491