Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $196k initial cash invested.
-5.46%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$6,430
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,430
Total Expenses
$7,320
Mortgage P&I
66%
$4,242
Property Taxes
9%
$598
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707