Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $193k initial cash invested.
-12.95%
Cash On Cash
2.91%
Cap Rate
0.51
DSCR
$3,396
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,396
Total Expenses
$5,476
Mortgage P&I
117%
$3,964
Property Taxes
1%
$50
Home Insurance
9%
$306
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374