Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $201k initial cash invested.
-11.85%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$5,220
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,220
Total Expenses
$7,205
Mortgage P&I
83%
$4,331
Property Taxes
15%
$791
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574