Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $201k initial cash invested.
-7.58%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$5,646
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,706
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$6,915
Mortgage P&I
76%
$4,266
Property Taxes
8%
$425
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621