Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $210k initial cash invested.
-9.35%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$5,786
Rent
-$1,636
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,786
Total Expenses
$7,422
Mortgage P&I
76%
$4,404
Property Taxes
12%
$721
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636