Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $186k initial cash invested.
-13.6%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,920
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,013
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$6,031
Mortgage P&I
98%
$3,856
Property Taxes
13%
$497
Home Insurance
7%
$276
HOA
2%
$69
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431