Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $186k initial cash invested.
-14.1%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,700
Rent
-$2,184
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,994
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$5,884
Mortgage P&I
109%
$4,025
Property Taxes
8%
$309
Home Insurance
8%
$292
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407