Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $188k initial cash invested.
-7.53%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$5,680
Rent
-$1,182
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
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,118
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,680
Total Expenses
$6,862
Mortgage P&I
71%
$4,005
Property Taxes
12%
$665
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625