Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $202k initial cash invested.
-4.63%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$6,579
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$7,358
Mortgage P&I
66%
$4,335
Property Taxes
7%
$472
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724