Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $197k initial cash invested.
-10.21%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$5,409
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$7,089
Mortgage P&I
77%
$4,157
Property Taxes
15%
$788
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595