Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $197k initial cash invested.
-5.67%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$5,964
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,542
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$6,897
Mortgage P&I
71%
$4,206
Property Taxes
6%
$364
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656