Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $191k initial cash invested.
-11.29%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$4,755
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,235
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$6,551
Mortgage P&I
83%
$3,964
Property Taxes
9%
$451
Home Insurance
6%
$294
HOA
5%
$225
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523