Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.72% first-year return on $191k initial cash invested.
-21.72%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,604
Rent
-$3,461
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$7,065
Mortgage P&I
113%
$4,084
Property Taxes
41%
$1,468
Home Insurance
8%
$289
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396