Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $204k initial cash invested.
-9.08%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$5,558
Rent
-$1,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,840
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,558
Total Expenses
$7,099
Mortgage P&I
77%
$4,255
Property Taxes
11%
$623
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611