Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $188k initial cash invested.
-5.7%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$6,112
Rent
-$894
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,112
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$7,006
Mortgage P&I
65%
$3,956
Property Taxes
11%
$685
Home Insurance
5%
$289
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672