Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $195k initial cash invested.
-6%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$5,976
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,445
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$6,953
Mortgage P&I
70%
$4,180
Property Taxes
7%
$444
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657