Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $196k initial cash invested.
-14.08%
Cash On Cash
2.69%
Cap Rate
0.47
DSCR
$3,554
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$5,851
Mortgage P&I
114%
$4,050
Property Taxes
9%
$322
Home Insurance
8%
$271
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391