Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $216k initial cash invested.
-10.74%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$5,913
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$944k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,435
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,913
Total Expenses
$7,848
Mortgage P&I
76%
$4,505
Property Taxes
17%
$1,000
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$650