Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $201k initial cash invested.
-9.62%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,182
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$871k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$174k
Closing costs
1%
$8,713
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$6,793
Mortgage P&I
83%
$4,310
Property Taxes
8%
$416
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570