Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $209k initial cash invested.
-7.79%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$5,848
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$909k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$7,205
Mortgage P&I
76%
$4,415
Property Taxes
8%
$480
Home Insurance
6%
$322
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643