Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $195k initial cash invested.
-12.81%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$5,038
Rent
-$2,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$7,120
Mortgage P&I
82%
$4,145
Property Taxes
19%
$941
Home Insurance
6%
$295
HOA
1%
$25
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554