Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.72% first-year return on $201k initial cash invested.
-10.72%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$5,510
Rent
-$1,797
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%
$8,723
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,510
Total Expenses
$7,307
Mortgage P&I
79%
$4,330
Property Taxes
14%
$792
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606