Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $197k initial cash invested.
-7.4%
Cash On Cash
4.43%
Cap Rate
0.77
DSCR
$6,306
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,504
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,306
Total Expenses
$7,519
Mortgage P&I
65%
$4,098
Property Taxes
16%
$979
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694