Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $188k initial cash invested.
-13.37%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,696
Rent
-$2,094
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,092
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$5,790
Mortgage P&I
107%
$3,942
Property Taxes
8%
$292
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407