Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $186k initial cash invested.
-8.98%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$5,120
Rent
-$1,389
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,977
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,120
Total Expenses
$6,509
Mortgage P&I
76%
$3,880
Property Taxes
12%
$599
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563