Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $192k initial cash invested.
-8.8%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$5,332
Rent
-$1,405
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,332
Total Expenses
$6,737
Mortgage P&I
75%
$4,010
Property Taxes
11%
$608
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587