Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $189k initial cash invested.
-9.5%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$5,091
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,121
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,091
Total Expenses
$6,583
Mortgage P&I
77%
$3,927
Property Taxes
13%
$644
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560