Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $207k initial cash invested.
-14.44%
Cash On Cash
2.61%
Cap Rate
0.46
DSCR
$4,904
Rent
-$2,488
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
5.9%
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
$4,904
Total Expenses
$7,392
Mortgage P&I
87%
$4,248
Property Taxes
24%
$1,163
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539