Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $187k initial cash invested.
-6.65%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$5,644
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$6,680
Mortgage P&I
69%
$3,903
Property Taxes
10%
$571
Home Insurance
5%
$287
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621