Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $199k initial cash invested.
-9.76%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$5,682
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,598
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,682
Total Expenses
$7,297
Mortgage P&I
73%
$4,151
Property Taxes
10%
$544
Home Insurance
5%
$308
HOA
6%
$363
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625