Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $210k initial cash invested.
-6.95%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$6,516
Rent
-$1,219
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,516
Total Expenses
$7,735
Mortgage P&I
69%
$4,468
Property Taxes
11%
$710
Home Insurance
5%
$341
HOA
0%
$0
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717