Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $193k initial cash invested.
-5.56%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$5,907
Rent
-$894
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,907
Total Expenses
$6,801
Mortgage P&I
69%
$4,096
Property Taxes
5%
$321
Home Insurance
5%
$298
HOA
1%
$78
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650