Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.07% first-year return on $218k initial cash invested.
-9.07%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$5,622
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$7,266
Mortgage P&I
83%
$4,663
Property Taxes
6%
$348
Home Insurance
6%
$343
HOA
0%
$0
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618