Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $195k initial cash invested.
-15.94%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,606
Rent
-$2,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,447
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,606
Total Expenses
$6,202
Mortgage P&I
119%
$4,290
Property Taxes
10%
$366
Home Insurance
9%
$320
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397