Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.56% first-year return on $193k initial cash invested.
-13.56%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$3,882
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,882
Total Expenses
$6,062
Mortgage P&I
104%
$4,041
Property Taxes
10%
$396
Home Insurance
8%
$306
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427