Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $219k initial cash invested.
-14.3%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$5,288
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$959k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,591
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$7,902
Mortgage P&I
89%
$4,706
Property Taxes
13%
$708
Home Insurance
8%
$438
HOA
5%
$250
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582