Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $198k initial cash invested.
-7.88%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$5,772
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,579
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$7,074
Mortgage P&I
72%
$4,182
Property Taxes
11%
$631
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635