Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $203k initial cash invested.
-9.73%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$5,004
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,821
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$6,652
Mortgage P&I
86%
$4,296
Property Taxes
7%
$336
Home Insurance
6%
$320
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550