Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $193k initial cash invested.
-9.8%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$5,644
Rent
-$1,576
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$7,220
Mortgage P&I
73%
$4,139
Property Taxes
15%
$864
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621