Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $192k initial cash invested.
-6.86%
Cash On Cash
4.61%
Cap Rate
0.78
DSCR
$5,640
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,640
Total Expenses
$6,740
Mortgage P&I
72%
$4,065
Property Taxes
7%
$373
Home Insurance
5%
$290
HOA
2%
$94
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620