Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $201k initial cash invested.
-4.13%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$7,024
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,024
Total Expenses
$7,716
Mortgage P&I
58%
$4,091
Property Taxes
13%
$941
Home Insurance
4%
$295
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773