Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $206k initial cash invested.
-14.38%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,250
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,965
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$6,721
Mortgage P&I
106%
$4,500
Property Taxes
11%
$451
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468