Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $189k initial cash invested.
-6.83%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$5,973
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,122
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,973
Total Expenses
$7,046
Mortgage P&I
67%
$4,026
Property Taxes
12%
$700
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657