Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.18% first-year return on $187k initial cash invested.
-5.18%
Cash On Cash
4.99%
Cap Rate
0.86
DSCR
$6,417
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,417
Total Expenses
$7,224
Mortgage P&I
61%
$3,897
Property Taxes
13%
$829
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$770
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$706