Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $203k initial cash invested.
-3.04%
Cash On Cash
5.43%
Cap Rate
0.94
DSCR
$6,488
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,488
Total Expenses
$7,002
Mortgage P&I
65%
$4,236
Property Taxes
4%
$250
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714