Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.98% first-year return on $211k initial cash invested.
-10.98%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$5,529
Rent
-$1,933
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$7,462
Mortgage P&I
81%
$4,469
Property Taxes
13%
$721
Home Insurance
6%
$331
HOA
1%
$62
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608