Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $193k initial cash invested.
-9.81%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$5,126
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,310
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,126
Total Expenses
$6,699
Mortgage P&I
79%
$4,048
Property Taxes
11%
$553
Home Insurance
6%
$308
HOA
1%
$47
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564