Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $206k initial cash invested.
-12.22%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,575
Rent
-$2,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,934
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$6,669
Mortgage P&I
95%
$4,354
Property Taxes
10%
$447
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503