Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $216k initial cash invested.
-13.16%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$4,946
Rent
-$2,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$189k
Closing costs
1%
$9,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$7,318
Mortgage P&I
92%
$4,543
Property Taxes
15%
$749
Home Insurance
7%
$336
HOA
0%
$8
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544