Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $201k initial cash invested.
-3.37%
Cash On Cash
5.35%
Cap Rate
0.93
DSCR
$6,374
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,374
Total Expenses
$6,938
Mortgage P&I
66%
$4,188
Property Taxes
4%
$279
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701