Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $192k initial cash invested.
-7.75%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$5,874
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$7,112
Mortgage P&I
70%
$4,137
Property Taxes
12%
$700
Home Insurance
5%
$278
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646