Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $191k initial cash invested.
-10.36%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$5,012
Rent
-$1,645
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%
$8,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$6,657
Mortgage P&I
80%
$3,998
Property Taxes
13%
$642
Home Insurance
6%
$296
HOA
0%
$19
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551