Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $199k initial cash invested.
-11.1%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,211
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,600
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$7,048
Mortgage P&I
83%
$4,305
Property Taxes
11%
$583
Home Insurance
6%
$306
HOA
2%
$84
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573