Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $215k initial cash invested.
-16.6%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$3,232
Rent
-$2,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$188k
Closing costs
1%
$9,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$6,207
Mortgage P&I
140%
$4,530
Property Taxes
7%
$233
Home Insurance
11%
$345
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356