Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $189k initial cash invested.
-8.99%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$4,482
Rent
-$1,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,144
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$5,898
Mortgage P&I
88%
$3,961
Property Taxes
2%
$82
Home Insurance
6%
$289
HOA
1%
$43
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493