Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.82% first-year return on $205k initial cash invested.
-6.82%
Cash On Cash
4.54%
Cap Rate
0.79
DSCR
$6,144
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,144
Total Expenses
$7,309
Mortgage P&I
70%
$4,286
Property Taxes
10%
$622
Home Insurance
5%
$312
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676