Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $197k initial cash invested.
-8.24%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$6,672
Rent
-$1,352
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$170k
Closing costs
1%
$8,518
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,672
Total Expenses
$8,024
Mortgage P&I
64%
$4,291
Property Taxes
11%
$760
Home Insurance
5%
$306
HOA
6%
$398
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734