Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.91% first-year return on $188k initial cash invested.
-12.91%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,104
Rent
-$2,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$6,124
Mortgage P&I
97%
$3,992
Property Taxes
11%
$449
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451