Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.15% first-year return on $208k initial cash invested.
-20.15%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,440
Rent
-$3,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$903k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$181k
Closing costs
1%
$9,032
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$7,928
Mortgage P&I
101%
$4,493
Property Taxes
28%
$1,227
Home Insurance
16%
$698
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488