Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $187k initial cash invested.
-8.35%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$5,889
Rent
-$1,298
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%
$8,028
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,889
Total Expenses
$7,187
Mortgage P&I
67%
$3,938
Property Taxes
10%
$606
Home Insurance
4%
$245
HOA
7%
$394
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648