Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.93% first-year return on $192k initial cash invested.
-5.93%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$6,602
Rent
-$948
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,602
Total Expenses
$7,550
Mortgage P&I
62%
$4,087
Property Taxes
13%
$879
Home Insurance
4%
$290
HOA
1%
$50
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726