Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $202k initial cash invested.
-8.19%
Cash On Cash
4.15%
Cap Rate
0.72
DSCR
$5,346
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$6,728
Mortgage P&I
79%
$4,204
Property Taxes
7%
$377
Home Insurance
6%
$308
HOA
0%
$21
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588