Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.9% first-year return on $194k initial cash invested.
-17.9%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$3,828
Rent
-$2,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,828
Total Expenses
$6,715
Mortgage P&I
112%
$4,297
Property Taxes
13%
$510
Home Insurance
8%
$313
HOA
8%
$294
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421