Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $211k initial cash invested.
-15.88%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$3,890
Rent
-$2,798
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%
$9,214
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$6,688
Mortgage P&I
116%
$4,506
Property Taxes
14%
$526
Home Insurance
9%
$332
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428