Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $210k initial cash invested.
-11.44%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$5,396
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$914k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$7,398
Mortgage P&I
83%
$4,458
Property Taxes
14%
$772
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594