Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $195k initial cash invested.
-10.57%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$4,438
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,157
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,438
Total Expenses
$6,159
Mortgage P&I
91%
$4,049
Property Taxes
6%
$283
Home Insurance
6%
$286
HOA
1%
$31
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488