Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $195k initial cash invested.
-9.88%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$5,577
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,577
Total Expenses
$7,185
Mortgage P&I
76%
$4,226
Property Taxes
14%
$760
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613