Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $211k initial cash invested.
-17.92%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,976
Rent
-$3,154
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$6,130
Mortgage P&I
151%
$4,489
Property Taxes
10%
$308
Home Insurance
11%
$322
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327