Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $205k initial cash invested.
-3.78%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$6,944
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,912
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,944
Total Expenses
$7,591
Mortgage P&I
62%
$4,332
Property Taxes
9%
$614
Home Insurance
4%
$284
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764