Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $201k initial cash invested.
-10.11%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$5,574
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,693
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$7,263
Mortgage P&I
77%
$4,300
Property Taxes
14%
$762
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613