Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $211k initial cash invested.
-17.17%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,137
Rent
-$3,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,195
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$7,158
Mortgage P&I
111%
$4,597
Property Taxes
20%
$834
Home Insurance
8%
$322
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455