Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.01% first-year return on $206k initial cash invested.
-8.01%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$5,356
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,935
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$6,728
Mortgage P&I
83%
$4,449
Property Taxes
3%
$143
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589