Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $192k initial cash invested.
-12.65%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$5,124
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$7,145
Mortgage P&I
81%
$4,165
Property Taxes
18%
$934
Home Insurance
6%
$294
HOA
0%
$9
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564