Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.97% first-year return on $208k initial cash invested.
-5.97%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$6,932
Rent
-$1,032
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%
$9,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,932
Total Expenses
$7,964
Mortgage P&I
64%
$4,466
Property Taxes
11%
$731
Home Insurance
5%
$325
HOA
1%
$85
Property Management
12%
$832
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$763