Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $193k initial cash invested.
-10.49%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$4,962
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,962
Total Expenses
$6,647
Mortgage P&I
81%
$4,021
Property Taxes
11%
$567
Home Insurance
6%
$298
HOA
2%
$75
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$546