Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $197k initial cash invested.
-12.11%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$5,589
Rent
-$1,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$7,578
Mortgage P&I
76%
$4,235
Property Taxes
13%
$709
Home Insurance
6%
$308
HOA
8%
$424
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615