Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $202k initial cash invested.
-20.13%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,338
Rent
-$3,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$6,722
Mortgage P&I
127%
$4,231
Property Taxes
30%
$1,016
Home Insurance
9%
$306
HOA
1%
$33
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367