Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.99% first-year return on $203k initial cash invested.
-19.99%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,242
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$6,620
Mortgage P&I
136%
$4,402
Property Taxes
25%
$807
Home Insurance
10%
$308
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357