Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $188k initial cash invested.
-10.23%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$4,890
Rent
-$1,606
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
6.1%
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
$4,890
Total Expenses
$6,496
Mortgage P&I
80%
$3,927
Property Taxes
11%
$534
Home Insurance
8%
$371
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538