Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $187k initial cash invested.
-8.76%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$5,172
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$6,539
Mortgage P&I
76%
$3,930
Property Taxes
9%
$452
Home Insurance
6%
$298
HOA
2%
$100
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569