Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.71% first-year return on $186k initial cash invested.
-17.71%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,462
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$6,207
Mortgage P&I
115%
$3,971
Property Taxes
23%
$780
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381