Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.82% first-year return on $193k initial cash invested.
-14.82%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$6,654
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,654
Total Expenses
$9,033
Mortgage P&I
62%
$4,137
Property Taxes
11%
$705
Home Insurance
4%
$298
HOA
25%
$1,631
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732