Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $196k initial cash invested.
-16.88%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,330
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$6,091
Mortgage P&I
126%
$4,186
Property Taxes
11%
$370
Home Insurance
9%
$297
HOA
3%
$106
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366