Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $207k initial cash invested.
-16.71%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$4,064
Rent
-$2,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$6,950
Mortgage P&I
107%
$4,362
Property Taxes
22%
$876
Home Insurance
8%
$329
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447