Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.36% first-year return on $188k initial cash invested.
-15.36%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,092
Rent
-$2,408
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$6,500
Mortgage P&I
97%
$3,963
Property Taxes
21%
$861
Home Insurance
7%
$284
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450