Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $189k initial cash invested.
-6.27%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$6,160
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,160
Total Expenses
$7,150
Mortgage P&I
67%
$4,098
Property Taxes
11%
$678
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$678