Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.76% first-year return on $188k initial cash invested.
-10.76%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$4,968
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,093
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$6,654
Mortgage P&I
79%
$3,916
Property Taxes
15%
$769
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546