Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $199k initial cash invested.
-18.28%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$4,570
Rent
-$3,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,627
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$7,604
Mortgage P&I
92%
$4,226
Property Taxes
26%
$1,181
Home Insurance
7%
$308
HOA
7%
$335
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503