Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $201k initial cash invested.
-10.44%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$4,938
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,711
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$6,686
Mortgage P&I
86%
$4,226
Property Taxes
9%
$467
Home Insurance
6%
$313
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543