Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7% first-year return on $189k initial cash invested.
-7%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$6,480
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,127
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,480
Total Expenses
$7,581
Mortgage P&I
61%
$3,977
Property Taxes
10%
$644
Home Insurance
4%
$289
HOA
7%
$468
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713