Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.42% first-year return on $201k initial cash invested.
-21.42%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,190
Rent
-$3,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,190
Total Expenses
$6,773
Mortgage P&I
139%
$4,425
Property Taxes
19%
$599
Home Insurance
21%
$663
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351