Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.96% first-year return on $191k initial cash invested.
-18.96%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$4,630
Rent
-$3,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,630
Total Expenses
$7,652
Mortgage P&I
86%
$3,993
Property Taxes
39%
$1,796
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509