Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $195k initial cash invested.
-10.9%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$4,988
Rent
-$1,775
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$6,763
Mortgage P&I
82%
$4,088
Property Taxes
14%
$676
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549