Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $191k initial cash invested.
-7.14%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$5,524
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$6,662
Mortgage P&I
74%
$4,061
Property Taxes
7%
$391
Home Insurance
6%
$331
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608