Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $188k initial cash invested.
-11.87%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,154
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,119
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$6,019
Mortgage P&I
95%
$3,949
Property Taxes
10%
$396
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457