Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $186k initial cash invested.
-7.37%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$5,541
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,006
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,541
Total Expenses
$6,684
Mortgage P&I
72%
$3,962
Property Taxes
10%
$571
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610