Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.09% first-year return on $198k initial cash invested.
-19.09%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$2,592
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$5,743
Mortgage P&I
161%
$4,174
Property Taxes
10%
$261
Home Insurance
12%
$308
HOA
5%
$118
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285