Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $193k initial cash invested.
-9.73%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$4,952
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,952
Total Expenses
$6,520
Mortgage P&I
83%
$4,096
Property Taxes
8%
$390
Home Insurance
6%
$287
HOA
1%
$63
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545