Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.61% first-year return on $207k initial cash invested.
-12.61%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$5,048
Rent
-$2,172
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
6.2%
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
$5,048
Total Expenses
$7,220
Mortgage P&I
87%
$4,388
Property Taxes
16%
$802
Home Insurance
6%
$314
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555