Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $208k initial cash invested.
-11.14%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$5,426
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,037
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,426
Total Expenses
$7,355
Mortgage P&I
84%
$4,551
Property Taxes
11%
$588
Home Insurance
6%
$324
HOA
1%
$47
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597