Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $192k initial cash invested.
-3.87%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$5,986
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,986
Total Expenses
$6,606
Mortgage P&I
70%
$4,166
Property Taxes
2%
$116
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$180
Maintenance
4%
$239
Other
11%
$658