Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.68% first-year return on $192k initial cash invested.
-9.68%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$5,122
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$6,670
Mortgage P&I
78%
$3,985
Property Taxes
12%
$621
Home Insurance
6%
$297
HOA
0%
$25
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563