Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8% first-year return on $216k initial cash invested.
-8%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$5,883
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$943k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$7,322
Mortgage P&I
79%
$4,666
Property Taxes
6%
$342
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647