Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $208k initial cash invested.
-8.53%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$5,946
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,036
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,946
Total Expenses
$7,423
Mortgage P&I
75%
$4,463
Property Taxes
10%
$606
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654