Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.97% first-year return on $203k initial cash invested.
-3.97%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$7,004
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,794
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,004
Total Expenses
$7,675
Mortgage P&I
62%
$4,325
Property Taxes
8%
$560
Home Insurance
5%
$315
HOA
1%
$95
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770