Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $201k initial cash invested.
-8.99%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$6,200
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,200
Total Expenses
$7,703
Mortgage P&I
68%
$4,222
Property Taxes
17%
$1,059
Home Insurance
5%
$314
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682