Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $197k initial cash invested.
-14.7%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,664
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$6,073
Mortgage P&I
115%
$4,213
Property Taxes
9%
$315
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403