Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $201k initial cash invested.
-14.24%
Cash On Cash
2.67%
Cap Rate
0.47
DSCR
$4,332
Rent
-$2,385
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,715
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$6,717
Mortgage P&I
96%
$4,152
Property Taxes
17%
$746
Home Insurance
8%
$346
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477