Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $195k initial cash invested.
-0.65%
Cash On Cash
6.13%
Cap Rate
1.06
DSCR
$8,626
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,626
Total Expenses
$8,732
Mortgage P&I
47%
$4,058
Property Taxes
10%
$887
Home Insurance
4%
$304
HOA
6%
$550
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949