Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $198k initial cash invested.
-10.63%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,688
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,586
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,688
Total Expenses
$7,444
Mortgage P&I
76%
$4,323
Property Taxes
16%
$905
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626