Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $202k initial cash invested.
-3.04%
Cash On Cash
5.46%
Cap Rate
0.95
DSCR
$7,070
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,070
Total Expenses
$7,582
Mortgage P&I
60%
$4,219
Property Taxes
9%
$646
Home Insurance
4%
$313
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778