Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.5% first-year return on $196k initial cash invested.
-11.5%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$4,776
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,469
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$6,653
Mortgage P&I
87%
$4,161
Property Taxes
8%
$359
Home Insurance
7%
$315
HOA
4%
$195
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525