Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.84% first-year return on $198k initial cash invested.
-12.84%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,686
Rent
-$2,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,557
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$6,802
Mortgage P&I
90%
$4,237
Property Taxes
14%
$667
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515