Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $211k initial cash invested.
-13.58%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$5,253
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,181
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,253
Total Expenses
$7,639
Mortgage P&I
85%
$4,452
Property Taxes
21%
$1,086
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578