Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $208k initial cash invested.
-7.54%
Cash On Cash
4.39%
Cap Rate
0.76
DSCR
$6,015
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$180k
Closing costs
1%
$9,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,015
Total Expenses
$7,318
Mortgage P&I
73%
$4,363
Property Taxes
10%
$591
Home Insurance
5%
$318
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$180
Maintenance
4%
$241
Other
11%
$662