Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $205k initial cash invested.
-6.87%
Cash On Cash
4.54%
Cap Rate
0.79
DSCR
$6,352
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,894
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,352
Total Expenses
$7,525
Mortgage P&I
67%
$4,281
Property Taxes
11%
$730
Home Insurance
6%
$354
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699