Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.21% first-year return on $196k initial cash invested.
-17.21%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,314
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$6,130
Mortgage P&I
124%
$4,094
Property Taxes
18%
$611
Home Insurance
9%
$297
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365