Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $189k initial cash invested.
-16.68%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,124
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$5,758
Mortgage P&I
130%
$4,055
Property Taxes
11%
$343
Home Insurance
10%
$297
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344