Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.79% first-year return on $205k initial cash invested.
-10.79%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$5,520
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,891
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$7,361
Mortgage P&I
79%
$4,370
Property Taxes
14%
$799
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607