Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.48% first-year return on $203k initial cash invested.
-7.48%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$6,440
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,440
Total Expenses
$7,702
Mortgage P&I
66%
$4,262
Property Taxes
11%
$720
Home Insurance
5%
$315
HOA
3%
$215
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708