Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $205k initial cash invested.
-10.38%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$6,159
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,920
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,159
Total Expenses
$7,935
Mortgage P&I
72%
$4,415
Property Taxes
7%
$438
Home Insurance
5%
$315
HOA
11%
$674
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677