Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $196k initial cash invested.
-6.16%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$5,654
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,478
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$6,660
Mortgage P&I
74%
$4,166
Property Taxes
5%
$268
Home Insurance
5%
$304
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622