Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $207k initial cash invested.
-8.21%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$6,314
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,314
Total Expenses
$7,729
Mortgage P&I
69%
$4,351
Property Taxes
14%
$915
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695