Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.65% first-year return on $207k initial cash invested.
-21.65%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$3,272
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$7,007
Mortgage P&I
133%
$4,336
Property Taxes
38%
$1,243
Home Insurance
10%
$315
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360