Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.39% first-year return on $196k initial cash invested.
-8.39%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$5,168
Rent
-$1,374
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
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,168
Total Expenses
$6,542
Mortgage P&I
80%
$4,112
Property Taxes
7%
$375
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568