Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $193k initial cash invested.
-8.15%
Cash On Cash
4.22%
Cap Rate
0.72
DSCR
$4,767
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,322
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$6,076
Mortgage P&I
85%
$4,048
Property Taxes
2%
$109
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524