Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $208k initial cash invested.
-11.78%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$5,397
Rent
-$2,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,029
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,397
Total Expenses
$7,435
Mortgage P&I
81%
$4,370
Property Taxes
17%
$914
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594