Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $199k initial cash invested.
-8.66%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$5,772
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$172k
Closing costs
1%
$8,607
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$7,206
Mortgage P&I
73%
$4,194
Property Taxes
13%
$751
Home Insurance
5%
$298
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635