Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $197k initial cash invested.
-7.66%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$6,084
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,084
Total Expenses
$7,341
Mortgage P&I
69%
$4,197
Property Taxes
13%
$773
Home Insurance
5%
$303
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$669