Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.42% first-year return on $208k initial cash invested.
-12.42%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,271
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$904k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$7,421
Mortgage P&I
85%
$4,473
Property Taxes
16%
$833
Home Insurance
6%
$322
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580