Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $208k initial cash invested.
-4.03%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$6,708
Rent
-$698
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%
$9,041
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,708
Total Expenses
$7,406
Mortgage P&I
66%
$4,414
Property Taxes
6%
$388
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738