Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $205k initial cash invested.
-9.87%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$5,390
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,901
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$7,075
Mortgage P&I
80%
$4,310
Property Taxes
12%
$623
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593