Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $196k initial cash invested.
-13.11%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$3,813
Rent
-$2,146
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
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$5,959
Mortgage P&I
110%
$4,200
Property Taxes
4%
$164
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419