Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $191k initial cash invested.
-7.97%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$5,492
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,492
Total Expenses
$6,757
Mortgage P&I
73%
$4,030
Property Taxes
10%
$565
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604