Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $197k initial cash invested.
-9.1%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$5,286
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,532
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$6,782
Mortgage P&I
78%
$4,146
Property Taxes
10%
$539
Home Insurance
6%
$301
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581