Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $211k initial cash invested.
-11.93%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$4,388
Rent
-$2,102
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,213
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,388
Total Expenses
$6,490
Mortgage P&I
104%
$4,566
Property Taxes
2%
$98
Home Insurance
8%
$332
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483