Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.79% first-year return on $193k initial cash invested.
-8.79%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$5,712
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$7,125
Mortgage P&I
72%
$4,097
Property Taxes
14%
$794
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628