Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.35% first-year return on $211k initial cash invested.
-2.35%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$7,298
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$921k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,211
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,298
Total Expenses
$7,712
Mortgage P&I
62%
$4,492
Property Taxes
6%
$423
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803