Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $203k initial cash invested.
-7.02%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$6,522
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,522
Total Expenses
$7,711
Mortgage P&I
65%
$4,265
Property Taxes
14%
$913
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717