Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $211k initial cash invested.
-8.47%
Cash On Cash
4.13%
Cap Rate
0.72
DSCR
$5,949
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,173
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,949
Total Expenses
$7,435
Mortgage P&I
74%
$4,404
Property Taxes
11%
$668
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654