Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.11% first-year return on $197k initial cash invested.
-15.11%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$3,856
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,536
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$6,340
Mortgage P&I
107%
$4,127
Property Taxes
15%
$596
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424