Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $213k initial cash invested.
-7.54%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$6,452
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$929k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$186k
Closing costs
1%
$9,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,452
Total Expenses
$7,792
Mortgage P&I
72%
$4,613
Property Taxes
10%
$661
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710