Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.38% first-year return on $187k initial cash invested.
-15.38%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,579
Rent
-$2,391
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$160k
Closing costs
1%
$8,024
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$5,970
Mortgage P&I
109%
$3,918
Property Taxes
16%
$556
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394