Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.87% first-year return on $212k initial cash invested.
-10.87%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$5,385
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$922k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$184k
Closing costs
1%
$9,216
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,385
Total Expenses
$7,301
Mortgage P&I
83%
$4,492
Property Taxes
12%
$653
Home Insurance
6%
$326
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592