Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.39% first-year return on $210k initial cash invested.
-13.39%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$5,030
Rent
-$2,343
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,143
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$7,373
Mortgage P&I
88%
$4,435
Property Taxes
12%
$599
Home Insurance
6%
$324
HOA
6%
$305
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553