Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $210k initial cash invested.
-11.37%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$5,736
Rent
-$1,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,736
Total Expenses
$7,726
Mortgage P&I
80%
$4,578
Property Taxes
15%
$861
Home Insurance
6%
$338
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631