Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $187k initial cash invested.
-9.93%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$4,350
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,071
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$5,902
Mortgage P&I
90%
$3,907
Property Taxes
5%
$237
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478