Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $204k initial cash invested.
-9.91%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$4,708
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$178k
Closing costs
1%
$8,880
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,708
Total Expenses
$6,396
Mortgage P&I
92%
$4,349
Property Taxes
3%
$136
Home Insurance
7%
$311
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518