Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.36% first-year return on $186k initial cash invested.
-13.36%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,936
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,001
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,936
Total Expenses
$6,007
Mortgage P&I
102%
$4,034
Property Taxes
9%
$338
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433