Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $207k initial cash invested.
-5.19%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$6,126
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$7,020
Mortgage P&I
73%
$4,497
Property Taxes
2%
$125
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674