Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.59% first-year return on $217k initial cash invested.
-10.59%
Cash On Cash
3.6%
Cap Rate
0.63
DSCR
$6,120
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$8,032
Mortgage P&I
74%
$4,508
Property Taxes
18%
$1,102
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673