Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $202k initial cash invested.
-11.14%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$5,802
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,772
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,802
Total Expenses
$7,679
Mortgage P&I
73%
$4,263
Property Taxes
20%
$1,138
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638