Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.58% first-year return on $219k initial cash invested.
-3.58%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$7,473
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$191k
Closing costs
1%
$9,563
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,473
Total Expenses
$8,126
Mortgage P&I
63%
$4,672
Property Taxes
8%
$563
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822