Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $188k initial cash invested.
-15.62%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,406
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,090
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$5,851
Mortgage P&I
119%
$4,069
Property Taxes
10%
$341
Home Insurance
8%
$283
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375