Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $191k initial cash invested.
-9.17%
Cash On Cash
3.89%
Cap Rate
0.68
DSCR
$5,032
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$6,495
Mortgage P&I
78%
$3,941
Property Taxes
10%
$518
Home Insurance
6%
$285
HOA
1%
$40
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554