Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $206k initial cash invested.
-8.54%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$5,392
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,969
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,392
Total Expenses
$6,860
Mortgage P&I
82%
$4,423
Property Taxes
5%
$288
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593