Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $206k initial cash invested.
-13.67%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$4,800
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,968
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$7,151
Mortgage P&I
90%
$4,339
Property Taxes
13%
$635
Home Insurance
7%
$320
HOA
5%
$225
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528