Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.84% first-year return on $202k initial cash invested.
-13.84%
Cash On Cash
2.83%
Cap Rate
0.49
DSCR
$4,252
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,768
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$6,584
Mortgage P&I
100%
$4,233
Property Taxes
14%
$599
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468