Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.56% first-year return on $198k initial cash invested.
-12.56%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$4,977
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,558
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$7,046
Mortgage P&I
83%
$4,109
Property Taxes
17%
$863
Home Insurance
6%
$301
HOA
2%
$82
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547