Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $207k initial cash invested.
-13.8%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$4,512
Rent
-$2,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,008
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$6,894
Mortgage P&I
98%
$4,411
Property Taxes
14%
$627
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496