Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.87% first-year return on $195k initial cash invested.
-14.87%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$3,862
Rent
-$2,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$6,279
Mortgage P&I
107%
$4,117
Property Taxes
11%
$432
Home Insurance
11%
$418
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425