Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $218k initial cash invested.
-6.15%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$7,006
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$8,124
Mortgage P&I
67%
$4,718
Property Taxes
5%
$348
Home Insurance
7%
$486
HOA
3%
$190
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771