Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $208k initial cash invested.
-8.41%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$6,950
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,068
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,950
Total Expenses
$8,410
Mortgage P&I
63%
$4,400
Property Taxes
19%
$1,340
Home Insurance
4%
$308
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764