Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $206k initial cash invested.
-2.94%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$6,924
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,924
Total Expenses
$7,427
Mortgage P&I
63%
$4,379
Property Taxes
5%
$366
Home Insurance
5%
$324
HOA
0%
$3
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762