Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $207k initial cash invested.
-11.28%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$4,642
Rent
-$1,944
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
6.2%
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
$4,642
Total Expenses
$6,586
Mortgage P&I
95%
$4,405
Property Taxes
6%
$287
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511