Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.04% first-year return on $202k initial cash invested.
-13.04%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$3,906
Rent
-$2,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$6,098
Mortgage P&I
110%
$4,285
Property Taxes
5%
$179
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430