Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $206k initial cash invested.
-11.69%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$6,152
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$179k
Closing costs
1%
$8,933
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,152
Total Expenses
$8,155
Mortgage P&I
71%
$4,360
Property Taxes
17%
$1,032
Home Insurance
5%
$315
HOA
6%
$356
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677