Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $208k initial cash invested.
-5.43%
Cash On Cash
4.98%
Cap Rate
0.85
DSCR
$6,543
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,043
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$7,483
Mortgage P&I
68%
$4,428
Property Taxes
8%
$522
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720