Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.35% first-year return on $186k initial cash invested.
-15.35%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$3,116
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$5,492
Mortgage P&I
124%
$3,875
Property Taxes
9%
$277
Home Insurance
9%
$280
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343