Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.61% first-year return on $192k initial cash invested.
-14.61%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,760
Rent
-$2,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,760
Total Expenses
$6,094
Mortgage P&I
108%
$4,042
Property Taxes
13%
$477
Home Insurance
8%
$297
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414