Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $188k initial cash invested.
-3.53%
Cash On Cash
5.61%
Cap Rate
0.93
DSCR
$6,940
Rent
-$555
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,115
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,940
Total Expenses
$7,495
Mortgage P&I
59%
$4,068
Property Taxes
11%
$787
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$763