Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.45% first-year return on $210k initial cash invested.
-6.45%
Cash On Cash
4.62%
Cap Rate
0.8
DSCR
$6,184
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$7,313
Mortgage P&I
71%
$4,400
Property Taxes
8%
$496
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680