Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $211k initial cash invested.
-12.01%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$4,762
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$919k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,191
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$6,874
Mortgage P&I
94%
$4,457
Property Taxes
10%
$475
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524