Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $194k initial cash invested.
-5.61%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$6,618
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,618
Total Expenses
$7,524
Mortgage P&I
63%
$4,194
Property Taxes
9%
$598
Home Insurance
7%
$481
HOA
0%
$0
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728