Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.75% first-year return on $207k initial cash invested.
-13.75%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$3,819
Rent
-$2,368
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%
$8,986
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$6,187
Mortgage P&I
113%
$4,300
Property Taxes
7%
$274
Home Insurance
8%
$314
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420