Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.97% first-year return on $207k initial cash invested.
-4.97%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$8,865
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$901k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,014
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,865
Total Expenses
$9,723
Mortgage P&I
50%
$4,408
Property Taxes
22%
$1,958
Home Insurance
4%
$326
HOA
0%
$16
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975