Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $188k initial cash invested.
-10.57%
Cash On Cash
3.56%
Cap Rate
0.62
DSCR
$4,162
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,097
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,818
Mortgage P&I
94%
$3,894
Property Taxes
5%
$214
Home Insurance
7%
$296
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458