Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $204k initial cash invested.
-5.16%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$7,029
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,879
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,029
Total Expenses
$7,908
Mortgage P&I
62%
$4,334
Property Taxes
8%
$566
Home Insurance
5%
$326
HOA
4%
$293
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773