Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $192k initial cash invested.
-7.1%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$6,165
Rent
-$1,135
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,165
Total Expenses
$7,300
Mortgage P&I
65%
$4,023
Property Taxes
14%
$882
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678