Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $218k initial cash invested.
-16.91%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,741
Rent
-$3,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$954k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,535
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$6,816
Mortgage P&I
123%
$4,596
Property Taxes
16%
$597
Home Insurance
9%
$350
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412