Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $202k initial cash invested.
-17.36%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,686
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,766
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$6,610
Mortgage P&I
117%
$4,311
Property Taxes
20%
$732
Home Insurance
9%
$315
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405