Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $210k initial cash invested.
-2.38%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$6,822
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$182k
Closing costs
1%
$9,120
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,822
Total Expenses
$7,238
Mortgage P&I
65%
$4,427
Property Taxes
3%
$172
Home Insurance
5%
$319
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750