Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $206k initial cash invested.
-10.32%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$5,409
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,939
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$7,179
Mortgage P&I
81%
$4,369
Property Taxes
12%
$640
Home Insurance
6%
$332
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595