Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $195k initial cash invested.
-15.21%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$4,256
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$6,727
Mortgage P&I
96%
$4,102
Property Taxes
21%
$874
Home Insurance
7%
$304
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468