Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $204k initial cash invested.
-9%
Cash On Cash
4.05%
Cap Rate
0.7
DSCR
$5,710
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$7,236
Mortgage P&I
75%
$4,282
Property Taxes
12%
$699
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628