Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $197k initial cash invested.
-16.79%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$4,574
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,502
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$7,324
Mortgage P&I
92%
$4,196
Property Taxes
22%
$994
Home Insurance
9%
$416
HOA
4%
$163
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503