Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $212k initial cash invested.
-9.52%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$6,812
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,812
Total Expenses
$8,491
Mortgage P&I
66%
$4,525
Property Taxes
15%
$1,029
Home Insurance
5%
$325
HOA
4%
$298
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749