Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $217k initial cash invested.
-16.17%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$4,484
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,486
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$7,410
Mortgage P&I
102%
$4,590
Property Taxes
22%
$964
Home Insurance
7%
$332
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493