Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.13% first-year return on $188k initial cash invested.
-12.13%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$4,876
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,086
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$6,775
Mortgage P&I
81%
$3,942
Property Taxes
16%
$776
Home Insurance
6%
$290
HOA
2%
$110
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536