Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $199k initial cash invested.
-10.07%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$4,905
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,616
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,905
Total Expenses
$6,574
Mortgage P&I
85%
$4,145
Property Taxes
9%
$446
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540