Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $198k initial cash invested.
-14.84%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,180
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,574
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$5,629
Mortgage P&I
129%
$4,106
Property Taxes
4%
$129
Home Insurance
10%
$313
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350