Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $210k initial cash invested.
-9.56%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$5,506
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,129
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,506
Total Expenses
$7,177
Mortgage P&I
80%
$4,428
Property Taxes
10%
$562
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606