Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $204k initial cash invested.
-12.08%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$5,157
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,864
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$7,212
Mortgage P&I
83%
$4,305
Property Taxes
14%
$739
Home Insurance
6%
$290
HOA
2%
$125
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567