Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $211k initial cash invested.
-15.5%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$5,128
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$918k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,176
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$7,849
Mortgage P&I
88%
$4,495
Property Taxes
27%
$1,366
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564