Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $188k initial cash invested.
-8.29%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$5,244
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,244
Total Expenses
$6,546
Mortgage P&I
76%
$3,974
Property Taxes
10%
$502
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577