Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $197k initial cash invested.
-5.64%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$5,888
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,509
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,888
Total Expenses
$6,812
Mortgage P&I
70%
$4,148
Property Taxes
6%
$356
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648