Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $199k initial cash invested.
-5.44%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$6,970
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,970
Total Expenses
$7,873
Mortgage P&I
61%
$4,245
Property Taxes
12%
$851
Home Insurance
4%
$297
HOA
2%
$110
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767