Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -41.69% first-year return on $191k initial cash invested.
-41.69%
Cash On Cash
-3.45%
Cap Rate
-0.59
DSCR
$5,294
Rent
-$6,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,294
Total Expenses
$11,939
Mortgage P&I
77%
$4,058
Property Taxes
109%
$5,792
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582