Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $187k initial cash invested.
-5.05%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$6,711
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,037
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,711
Total Expenses
$7,497
Mortgage P&I
59%
$3,927
Property Taxes
12%
$795
Home Insurance
4%
$285
HOA
3%
$210
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738