Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.13% first-year return on $219k initial cash invested.
-5.13%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$7,556
Rent
-$937
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$192k
Closing costs
1%
$9,588
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,556
Total Expenses
$8,493
Mortgage P&I
63%
$4,767
Property Taxes
11%
$844
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831