Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $192k initial cash invested.
-4.52%
Cash On Cash
5.02%
Cap Rate
0.88
DSCR
$6,252
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,252
Total Expenses
$6,976
Mortgage P&I
63%
$3,940
Property Taxes
10%
$620
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688