Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $198k initial cash invested.
-3.66%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$6,273
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,550
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,273
Total Expenses
$6,876
Mortgage P&I
66%
$4,157
Property Taxes
5%
$287
Home Insurance
5%
$299
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690