Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.81% first-year return on $207k initial cash invested.
-20.81%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$4,414
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$898k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,983
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$7,998
Mortgage P&I
99%
$4,353
Property Taxes
41%
$1,812
Home Insurance
8%
$331
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486