Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $201k initial cash invested.
-12.67%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,424
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,691
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$6,541
Mortgage P&I
98%
$4,314
Property Taxes
9%
$409
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487