Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $199k initial cash invested.
-11.73%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$4,994
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,642
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$6,944
Mortgage P&I
86%
$4,282
Property Taxes
13%
$649
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549