Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $188k initial cash invested.
-12.49%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$4,725
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,096
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$6,682
Mortgage P&I
84%
$3,985
Property Taxes
17%
$819
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520