Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $205k initial cash invested.
-10.84%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$4,498
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$6,347
Mortgage P&I
98%
$4,400
Property Taxes
2%
$106
Home Insurance
7%
$311
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495