Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $201k initial cash invested.
-13.84%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$4,130
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$6,452
Mortgage P&I
101%
$4,167
Property Taxes
11%
$456
Home Insurance
7%
$297
HOA
3%
$128
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454