Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $201k initial cash invested.
-8.35%
Cash On Cash
4.08%
Cap Rate
0.71
DSCR
$5,314
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$6,710
Mortgage P&I
78%
$4,137
Property Taxes
9%
$461
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585