Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $217k initial cash invested.
-12.09%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,286
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$7,473
Mortgage P&I
88%
$4,631
Property Taxes
9%
$460
Home Insurance
6%
$332
HOA
5%
$254
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581