Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.51% first-year return on $210k initial cash invested.
-20.51%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,974
Rent
-$3,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$183k
Closing costs
1%
$9,164
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$6,570
Mortgage P&I
150%
$4,462
Property Taxes
17%
$515
Home Insurance
11%
$332
HOA
8%
$250
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327