Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $208k initial cash invested.
-15.69%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$4,528
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$905k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,052
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$7,249
Mortgage P&I
98%
$4,447
Property Taxes
18%
$794
Home Insurance
7%
$324
HOA
3%
$145
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498