Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $191k initial cash invested.
-10.41%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$4,664
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,247
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$6,323
Mortgage P&I
89%
$4,144
Property Taxes
6%
$294
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513