Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $189k initial cash invested.
-7.7%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$5,080
Rent
-$1,211
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,130
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,080
Total Expenses
$6,291
Mortgage P&I
78%
$3,949
Property Taxes
7%
$340
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559