Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $195k initial cash invested.
-6.05%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$6,504
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,417
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,504
Total Expenses
$7,486
Mortgage P&I
63%
$4,113
Property Taxes
14%
$887
Home Insurance
4%
$276
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715