Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $206k initial cash invested.
-6.26%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$5,949
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,951
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,949
Total Expenses
$7,024
Mortgage P&I
74%
$4,396
Property Taxes
5%
$282
Home Insurance
5%
$324
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654