Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $205k initial cash invested.
-15.38%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$3,088
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$5,714
Mortgage P&I
138%
$4,273
Property Taxes
2%
$77
Home Insurance
10%
$312
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340