Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.26% first-year return on $202k initial cash invested.
-4.26%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$6,874
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,739
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,874
Total Expenses
$7,589
Mortgage P&I
63%
$4,340
Property Taxes
9%
$597
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756