Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $199k initial cash invested.
-11.57%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$5,145
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,617
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,145
Total Expenses
$7,063
Mortgage P&I
84%
$4,309
Property Taxes
13%
$659
Home Insurance
7%
$346
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566