Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $187k initial cash invested.
-7.82%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$5,014
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,050
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$6,233
Mortgage P&I
76%
$3,831
Property Taxes
2%
$114
Home Insurance
6%
$282
HOA
6%
$300
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552