Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $198k initial cash invested.
-11.69%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$4,694
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$6,626
Mortgage P&I
89%
$4,154
Property Taxes
12%
$575
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516