Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $188k initial cash invested.
-12.54%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$3,536
Rent
-$1,965
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$5,501
Mortgage P&I
113%
$4,010
Property Taxes
0%
$6
Home Insurance
8%
$284
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389