Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $189k initial cash invested.
-8.26%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$5,438
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,438
Total Expenses
$6,741
Mortgage P&I
74%
$4,040
Property Taxes
10%
$541
Home Insurance
5%
$289
HOA
0%
$21
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598