Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $187k initial cash invested.
-4.17%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$5,782
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$6,433
Mortgage P&I
67%
$3,900
Property Taxes
5%
$278
Home Insurance
5%
$290
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636