Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $189k initial cash invested.
-8.91%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$6,076
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$162k
Closing costs
1%
$8,122
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$7,476
Mortgage P&I
66%
$3,999
Property Taxes
14%
$880
Home Insurance
5%
$306
HOA
4%
$226
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668