Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.74% first-year return on $192k initial cash invested.
-1.74%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$7,252
Rent
-$279
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%
$8,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,252
Total Expenses
$7,531
Mortgage P&I
56%
$4,026
Property Taxes
10%
$750
Home Insurance
4%
$289
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798