Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $206k initial cash invested.
-4.61%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$6,666
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,666
Total Expenses
$7,457
Mortgage P&I
65%
$4,346
Property Taxes
7%
$485
Home Insurance
5%
$313
HOA
1%
$46
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733