Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $199k initial cash invested.
-10.77%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$5,236
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,604
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,236
Total Expenses
$7,019
Mortgage P&I
80%
$4,178
Property Taxes
14%
$733
Home Insurance
6%
$329
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576