Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $207k initial cash invested.
-12.64%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$5,068
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,020
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,068
Total Expenses
$7,253
Mortgage P&I
88%
$4,483
Property Taxes
14%
$732
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557