Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.57% first-year return on $193k initial cash invested.
-15.57%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,730
Rent
-$2,500
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
6.4%
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
$3,730
Total Expenses
$6,230
Mortgage P&I
111%
$4,153
Property Taxes
14%
$511
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410