Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $204k initial cash invested.
-10.46%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$5,264
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$7,045
Mortgage P&I
82%
$4,314
Property Taxes
12%
$616
Home Insurance
5%
$289
HOA
1%
$35
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579