Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.83% first-year return on $194k initial cash invested.
-2.83%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$6,672
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,672
Total Expenses
$7,130
Mortgage P&I
60%
$4,035
Property Taxes
8%
$528
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734