Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $204k initial cash invested.
-6.65%
Cash On Cash
4.56%
Cap Rate
0.8
DSCR
$6,702
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,866
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,702
Total Expenses
$7,834
Mortgage P&I
63%
$4,233
Property Taxes
16%
$1,043
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737