Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $211k initial cash invested.
-9.89%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$5,618
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,196
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,618
Total Expenses
$7,358
Mortgage P&I
82%
$4,604
Property Taxes
10%
$549
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618