Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $188k initial cash invested.
-12.05%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$3,818
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$161k
Closing costs
1%
$8,074
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$5,702
Mortgage P&I
101%
$3,872
Property Taxes
6%
$233
Home Insurance
8%
$298
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420