Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $197k initial cash invested.
-4.38%
Cash On Cash
5.05%
Cap Rate
0.88
DSCR
$5,778
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$6,496
Mortgage P&I
70%
$4,067
Property Taxes
3%
$167
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636