Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.04% first-year return on $198k initial cash invested.
-7.04%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$6,060
Rent
-$1,161
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,560
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,060
Total Expenses
$7,221
Mortgage P&I
69%
$4,186
Property Taxes
11%
$667
Home Insurance
5%
$308
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667