Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.18% first-year return on $207k initial cash invested.
-16.18%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,317
Rent
-$2,789
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
6.5%
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
$4,317
Total Expenses
$7,106
Mortgage P&I
105%
$4,528
Property Taxes
18%
$794
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475