Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $209k initial cash invested.
-12.68%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,802
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,103
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,802
Total Expenses
$7,012
Mortgage P&I
95%
$4,562
Property Taxes
10%
$493
Home Insurance
7%
$325
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528