Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $198k initial cash invested.
-12.25%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$4,714
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$858k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,577
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$6,736
Mortgage P&I
92%
$4,360
Property Taxes
9%
$431
Home Insurance
7%
$341
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519