Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $207k initial cash invested.
-16.36%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$4,886
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$7,706
Mortgage P&I
88%
$4,301
Property Taxes
29%
$1,430
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537