Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $192k initial cash invested.
-4.22%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$5,818
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$6,493
Mortgage P&I
69%
$4,035
Property Taxes
3%
$182
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640