Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.46% first-year return on $207k initial cash invested.
-7.46%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$5,478
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,989
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$6,763
Mortgage P&I
82%
$4,500
Property Taxes
2%
$86
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603