Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $201k initial cash invested.
-6.59%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$6,178
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,703
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,178
Total Expenses
$7,280
Mortgage P&I
68%
$4,224
Property Taxes
10%
$643
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680