Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $187k initial cash invested.
-9.18%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$5,706
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,034
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,706
Total Expenses
$7,135
Mortgage P&I
69%
$3,949
Property Taxes
12%
$695
Home Insurance
5%
$290
HOA
5%
$261
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628