Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.55% first-year return on $214k initial cash invested.
-17.55%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,572
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$933k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,572
Total Expenses
$6,700
Mortgage P&I
127%
$4,521
Property Taxes
17%
$619
Home Insurance
10%
$345
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393