Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $207k initial cash invested.
-11.76%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$4,850
Rent
-$2,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,850
Total Expenses
$6,876
Mortgage P&I
90%
$4,342
Property Taxes
12%
$569
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534