Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $195k initial cash invested.
-6.5%
Cash On Cash
4.72%
Cap Rate
0.8
DSCR
$6,111
Rent
-$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,111
Total Expenses
$7,165
Mortgage P&I
67%
$4,116
Property Taxes
11%
$675
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672