Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $191k initial cash invested.
-9.78%
Cash On Cash
3.94%
Cap Rate
0.67
DSCR
$5,106
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,218
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$6,659
Mortgage P&I
79%
$4,047
Property Taxes
11%
$579
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562