Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $196k initial cash invested.
-13.12%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,280
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,471
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$6,422
Mortgage P&I
100%
$4,264
Property Taxes
9%
$390
Home Insurance
7%
$313
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471