Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $209k initial cash invested.
-6.8%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$6,957
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,957
Total Expenses
$8,142
Mortgage P&I
64%
$4,434
Property Taxes
15%
$1,028
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765