Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $215k initial cash invested.
-11.55%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$5,560
Rent
-$2,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$939k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,560
Total Expenses
$7,632
Mortgage P&I
85%
$4,715
Property Taxes
13%
$712
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612