Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $197k initial cash invested.
-10.5%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$5,462
Rent
-$1,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$7,185
Mortgage P&I
76%
$4,163
Property Taxes
16%
$851
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601