Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $189k initial cash invested.
-10.01%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$5,769
Rent
-$1,574
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,131
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$7,343
Mortgage P&I
70%
$4,065
Property Taxes
18%
$1,047
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635