Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $194k initial cash invested.
-9.6%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$4,995
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$6,547
Mortgage P&I
80%
$3,993
Property Taxes
11%
$550
Home Insurance
6%
$306
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549