Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.87% first-year return on $197k initial cash invested.
-21.87%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$1,959
Rent
-$3,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,959
Total Expenses
$5,540
Mortgage P&I
215%
$4,209
Property Taxes
19%
$368
Home Insurance
15%
$298
HOA
0%
$0
Property Management
12%
$235
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215