Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $199k initial cash invested.
-11.2%
Cash On Cash
3.48%
Cap Rate
0.61
DSCR
$5,806
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,610
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,806
Total Expenses
$7,662
Mortgage P&I
71%
$4,124
Property Taxes
16%
$910
Home Insurance
5%
$310
HOA
6%
$344
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639