Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $191k initial cash invested.
-4.02%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$6,320
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,231
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$6,960
Mortgage P&I
64%
$4,046
Property Taxes
8%
$476
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695