Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.3% first-year return on $188k initial cash invested.
-10.3%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$4,714
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,714
Total Expenses
$6,328
Mortgage P&I
83%
$3,914
Property Taxes
11%
$520
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$519