Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $191k initial cash invested.
-12.12%
Cash On Cash
3.29%
Cap Rate
0.57
DSCR
$5,006
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,222
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$6,931
Mortgage P&I
79%
$3,976
Property Taxes
11%
$529
Home Insurance
6%
$289
HOA
9%
$435
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551