Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $192k initial cash invested.
-8.58%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$5,306
Rent
-$1,371
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,306
Total Expenses
$6,677
Mortgage P&I
76%
$4,035
Property Taxes
10%
$530
Home Insurance
6%
$298
HOA
0%
$10
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584