Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.12% first-year return on $192k initial cash invested.
-14.12%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,752
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$6,008
Mortgage P&I
110%
$4,110
Property Taxes
8%
$314
Home Insurance
8%
$308
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413