Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $191k initial cash invested.
-4.29%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$6,254
Rent
-$684
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,254
Total Expenses
$6,938
Mortgage P&I
65%
$4,034
Property Taxes
8%
$489
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688