Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $194k initial cash invested.
-15.61%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,798
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$167k
Closing costs
1%
$8,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,798
Total Expenses
$6,317
Mortgage P&I
110%
$4,184
Property Taxes
15%
$563
Home Insurance
7%
$278
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418