Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $212k initial cash invested.
-13.31%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$5,751
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,751
Total Expenses
$8,099
Mortgage P&I
80%
$4,583
Property Taxes
20%
$1,157
Home Insurance
6%
$325
HOA
1%
$78
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633