Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $186k initial cash invested.
-9.5%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$4,578
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,016
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$6,053
Mortgage P&I
85%
$3,903
Property Taxes
6%
$284
Home Insurance
6%
$285
HOA
1%
$25
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504