Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $187k initial cash invested.
-13.61%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,650
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,063
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$5,774
Mortgage P&I
110%
$4,024
Property Taxes
6%
$214
Home Insurance
8%
$294
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402