Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.52% first-year return on $187k initial cash invested.
-4.52%
Cash On Cash
5.07%
Cap Rate
0.88
DSCR
$5,672
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,066
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,672
Total Expenses
$6,378
Mortgage P&I
69%
$3,887
Property Taxes
7%
$370
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624