Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.81% first-year return on $203k initial cash invested.
-10.81%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$5,355
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,831
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,355
Total Expenses
$7,188
Mortgage P&I
80%
$4,282
Property Taxes
14%
$774
Home Insurance
6%
$311
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589