Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $189k initial cash invested.
-11.72%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,762
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,166
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$6,613
Mortgage P&I
85%
$4,034
Property Taxes
12%
$564
Home Insurance
6%
$287
HOA
2%
$110
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524