Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $203k initial cash invested.
-10.99%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$5,607
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$7,469
Mortgage P&I
77%
$4,338
Property Taxes
16%
$911
Home Insurance
6%
$314
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617