Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $187k initial cash invested.
-11.02%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$4,719
Rent
-$1,719
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$6,438
Mortgage P&I
86%
$4,050
Property Taxes
10%
$491
Home Insurance
6%
$292
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519