Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $207k initial cash invested.
-8.75%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$5,872
Rent
-$1,508
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
6.1%
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
$5,872
Total Expenses
$7,380
Mortgage P&I
74%
$4,369
Property Taxes
3%
$157
Home Insurance
5%
$315
HOA
9%
$542
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646