Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.58% first-year return on $210k initial cash invested.
-1.58%
Cash On Cash
5.87%
Cap Rate
1
DSCR
$7,384
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$915k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,148
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,384
Total Expenses
$7,660
Mortgage P&I
60%
$4,456
Property Taxes
5%
$354
Home Insurance
5%
$340
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$222
Maintenance
4%
$295
Other
11%
$812