Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $203k initial cash invested.
-10.17%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$5,436
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,792
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,436
Total Expenses
$7,153
Mortgage P&I
79%
$4,301
Property Taxes
13%
$694
Home Insurance
6%
$311
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598