Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $210k initial cash invested.
-10.03%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$5,144
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,134
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$6,898
Mortgage P&I
87%
$4,490
Property Taxes
6%
$331
Home Insurance
6%
$328
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566