Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.31% first-year return on $207k initial cash invested.
-0.31%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$8,151
Rent
-$54
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
6.3%
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
$8,151
Total Expenses
$8,205
Mortgage P&I
55%
$4,462
Property Taxes
7%
$561
Home Insurance
4%
$315
HOA
1%
$95
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897