Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $186k initial cash invested.
-8.85%
Cash On Cash
3.96%
Cap Rate
0.69
DSCR
$4,998
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,980
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$6,367
Mortgage P&I
76%
$3,801
Property Taxes
12%
$587
Home Insurance
6%
$279
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550