Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $209k initial cash invested.
-7.87%
Cash On Cash
4.26%
Cap Rate
0.74
DSCR
$5,968
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,078
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,968
Total Expenses
$7,337
Mortgage P&I
73%
$4,354
Property Taxes
10%
$618
Home Insurance
6%
$336
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656