Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $188k initial cash invested.
-17.13%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$4,173
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,108
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$6,861
Mortgage P&I
96%
$4,025
Property Taxes
23%
$966
Home Insurance
7%
$294
HOA
4%
$157
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459