Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $189k initial cash invested.
-10.95%
Cash On Cash
3.44%
Cap Rate
0.6
DSCR
$3,992
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$5,719
Mortgage P&I
98%
$3,904
Property Taxes
4%
$171
Home Insurance
7%
$286
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439