Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $199k initial cash invested.
-10.37%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$5,498
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,624
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,498
Total Expenses
$7,219
Mortgage P&I
77%
$4,256
Property Taxes
14%
$789
Home Insurance
6%
$304
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605