Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $197k initial cash invested.
-11.84%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$4,760
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$6,703
Mortgage P&I
87%
$4,155
Property Taxes
13%
$627
Home Insurance
6%
$303
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524