Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $194k initial cash invested.
-7.06%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$6,246
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$156k
Closing costs
1%
$7,812
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$6,246
Total Expenses
$7,388
Mortgage P&I
61%
$3,793
Property Taxes
19%
$1,198
Home Insurance
4%
$273
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687