Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.6% first-year return on $197k initial cash invested.
-5.6%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$5,516
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$6,433
Mortgage P&I
75%
$4,119
Property Taxes
3%
$140
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607