Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $202k initial cash invested.
-12.43%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$4,335
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,740
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$6,422
Mortgage P&I
98%
$4,252
Property Taxes
7%
$323
Home Insurance
7%
$315
HOA
1%
$59
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477