Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $209k initial cash invested.
-9.79%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$5,472
Rent
-$1,702
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%
$9,079
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,472
Total Expenses
$7,174
Mortgage P&I
80%
$4,367
Property Taxes
11%
$621
Home Insurance
6%
$325
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602