Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $201k initial cash invested.
-11.84%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$5,835
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,733
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,835
Total Expenses
$7,822
Mortgage P&I
73%
$4,257
Property Taxes
22%
$1,269
Home Insurance
5%
$312
HOA
0%
$1
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642