Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.06% first-year return on $207k initial cash invested.
-4.06%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$7,004
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,978
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,004
Total Expenses
$7,703
Mortgage P&I
63%
$4,383
Property Taxes
9%
$634
Home Insurance
4%
$306
HOA
0%
$0
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770