Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $193k initial cash invested.
-10.8%
Cash On Cash
3.51%
Cap Rate
0.61
DSCR
$4,797
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$6,530
Mortgage P&I
83%
$3,971
Property Taxes
13%
$631
Home Insurance
6%
$296
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528