Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.7% first-year return on $203k initial cash invested.
-6.7%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$5,718
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,718
Total Expenses
$6,851
Mortgage P&I
76%
$4,343
Property Taxes
4%
$248
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629