Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $194k initial cash invested.
-7.42%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$5,781
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$6,979
Mortgage P&I
71%
$4,095
Property Taxes
11%
$622
Home Insurance
5%
$297
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636