Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $197k initial cash invested.
-14.08%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$4,161
Rent
-$2,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$6,466
Mortgage P&I
99%
$4,100
Property Taxes
16%
$654
Home Insurance
7%
$298
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458