Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $189k initial cash invested.
-12.85%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,784
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,145
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$6,809
Mortgage P&I
83%
$3,986
Property Taxes
13%
$601
Home Insurance
6%
$289
HOA
6%
$307
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526