Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $193k initial cash invested.
-10.01%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$6,060
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$7,673
Mortgage P&I
67%
$4,071
Property Taxes
13%
$781
Home Insurance
5%
$292
HOA
8%
$469
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667