Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $209k initial cash invested.
-8.92%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$6,027
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$7,582
Mortgage P&I
74%
$4,437
Property Taxes
13%
$798
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663