Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.93% first-year return on $193k initial cash invested.
-7.93%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$5,278
Rent
-$1,274
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%
$8,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$6,552
Mortgage P&I
78%
$4,098
Property Taxes
7%
$369
Home Insurance
6%
$291
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581