Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $187k initial cash invested.
-9.26%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$4,936
Rent
-$1,443
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%
$8,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$6,379
Mortgage P&I
79%
$3,908
Property Taxes
10%
$512
Home Insurance
6%
$282
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543