Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $210k initial cash invested.
-12.13%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$5,538
Rent
-$2,126
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%
$9,155
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,538
Total Expenses
$7,664
Mortgage P&I
80%
$4,436
Property Taxes
18%
$1,022
Home Insurance
6%
$322
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609