Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $198k initial cash invested.
-8.85%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$6,495
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,583
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,495
Total Expenses
$7,957
Mortgage P&I
66%
$4,308
Property Taxes
14%
$916
Home Insurance
5%
$315
HOA
3%
$210
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714