Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.79% first-year return on $198k initial cash invested.
-14.79%
Cash On Cash
2.58%
Cap Rate
0.45
DSCR
$3,987
Rent
-$2,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$855k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,553
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$6,422
Mortgage P&I
103%
$4,115
Property Taxes
16%
$639
Home Insurance
8%
$313
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439