Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $199k initial cash invested.
-15.69%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,866
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,631
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$6,471
Mortgage P&I
109%
$4,198
Property Taxes
13%
$484
Home Insurance
8%
$315
HOA
4%
$159
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425