Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $204k initial cash invested.
-5.55%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$6,526
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,842
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,526
Total Expenses
$7,468
Mortgage P&I
66%
$4,322
Property Taxes
9%
$603
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718