Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $186k initial cash invested.
-12.5%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$4,250
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$6,185
Mortgage P&I
91%
$3,881
Property Taxes
10%
$428
Home Insurance
7%
$280
HOA
4%
$150
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468