Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $205k initial cash invested.
-11.58%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$5,030
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,913
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$7,010
Mortgage P&I
89%
$4,500
Property Taxes
8%
$380
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553