Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $202k initial cash invested.
-13.94%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,777
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$6,121
Mortgage P&I
113%
$4,272
Property Taxes
7%
$260
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415