Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $193k initial cash invested.
-13.85%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,704
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$167k
Closing costs
1%
$8,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$5,935
Mortgage P&I
112%
$4,164
Property Taxes
6%
$221
Home Insurance
8%
$292
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407