Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $203k initial cash invested.
-15.71%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$4,218
Rent
-$2,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,822
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,218
Total Expenses
$6,879
Mortgage P&I
101%
$4,269
Property Taxes
20%
$860
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464