Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $212k initial cash invested.
-10.98%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$6,130
Rent
-$1,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$926k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$8,074
Mortgage P&I
76%
$4,656
Property Taxes
16%
$1,002
Home Insurance
5%
$332
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674