Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $189k initial cash invested.
-8.69%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$5,536
Rent
-$1,368
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,142
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,536
Total Expenses
$6,904
Mortgage P&I
73%
$4,048
Property Taxes
9%
$503
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609