Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $191k initial cash invested.
-13.67%
Cash On Cash
2.86%
Cap Rate
0.5
DSCR
$4,521
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,254
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$6,700
Mortgage P&I
88%
$3,963
Property Taxes
16%
$718
Home Insurance
6%
$293
HOA
4%
$188
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497