Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $207k initial cash invested.
-9.62%
Cash On Cash
3.84%
Cap Rate
0.67
DSCR
$5,368
Rent
-$1,658
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
6.0%
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
$5,368
Total Expenses
$7,026
Mortgage P&I
80%
$4,317
Property Taxes
11%
$569
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590