Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $195k initial cash invested.
-11.13%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$4,538
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$6,350
Mortgage P&I
91%
$4,122
Property Taxes
8%
$378
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499