Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $216k initial cash invested.
-11.95%
Cash On Cash
3.26%
Cap Rate
0.57
DSCR
$4,630
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,444
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$6,785
Mortgage P&I
98%
$4,535
Property Taxes
7%
$335
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509