Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $189k initial cash invested.
-8.54%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$5,074
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,127
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$6,416
Mortgage P&I
78%
$3,977
Property Taxes
8%
$425
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558