Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $208k initial cash invested.
-9.43%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$6,664
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$906k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,063
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,664
Total Expenses
$8,301
Mortgage P&I
65%
$4,342
Property Taxes
20%
$1,328
Home Insurance
5%
$364
HOA
0%
$0
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$733