Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.08% first-year return on $201k initial cash invested.
-17.08%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,446
Rent
-$2,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,697
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$6,302
Mortgage P&I
125%
$4,314
Property Taxes
11%
$363
Home Insurance
13%
$453
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379