Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $198k initial cash invested.
-14.88%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$3,910
Rent
-$2,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,569
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$6,364
Mortgage P&I
107%
$4,181
Property Taxes
14%
$544
Home Insurance
8%
$311
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430