Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $195k initial cash invested.
-7.02%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$6,330
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,330
Total Expenses
$7,468
Mortgage P&I
65%
$4,101
Property Taxes
15%
$944
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696