Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.79% first-year return on $192k initial cash invested.
-12.79%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$4,292
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$6,343
Mortgage P&I
97%
$4,151
Property Taxes
8%
$364
Home Insurance
7%
$301
HOA
2%
$67
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472