Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.61% first-year return on $199k initial cash invested.
-8.61%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$5,388
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,629
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,388
Total Expenses
$6,818
Mortgage P&I
79%
$4,283
Property Taxes
7%
$393
Home Insurance
6%
$308
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593