Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $191k initial cash invested.
-4.82%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$5,792
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,255
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$6,560
Mortgage P&I
72%
$4,156
Property Taxes
2%
$136
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637