Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $203k initial cash invested.
-3.53%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$7,869
Rent
-$597
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%
$8,820
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,869
Total Expenses
$8,466
Mortgage P&I
55%
$4,296
Property Taxes
7%
$581
Home Insurance
4%
$327
HOA
7%
$586
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866