Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $207k initial cash invested.
-11.08%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$5,202
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,006
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$7,114
Mortgage P&I
87%
$4,535
Property Taxes
9%
$487
Home Insurance
6%
$324
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572