Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $210k initial cash invested.
-9.96%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$6,298
Rent
-$1,740
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,125
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,298
Total Expenses
$8,038
Mortgage P&I
70%
$4,434
Property Taxes
19%
$1,184
Home Insurance
4%
$278
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693