Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $194k initial cash invested.
-8.89%
Cash On Cash
3.94%
Cap Rate
0.69
DSCR
$5,312
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$6,748
Mortgage P&I
75%
$3,971
Property Taxes
13%
$667
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584