Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $189k initial cash invested.
-12.69%
Cash On Cash
2.97%
Cap Rate
0.52
DSCR
$4,238
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,141
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,238
Total Expenses
$6,236
Mortgage P&I
91%
$3,841
Property Taxes
16%
$668
Home Insurance
7%
$285
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466