Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $192k initial cash invested.
-10.37%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$5,372
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,372
Total Expenses
$7,030
Mortgage P&I
75%
$4,043
Property Taxes
12%
$671
Home Insurance
5%
$294
HOA
4%
$195
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591