Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $188k initial cash invested.
-7.72%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$4,956
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,080
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,956
Total Expenses
$6,163
Mortgage P&I
80%
$3,959
Property Taxes
5%
$236
Home Insurance
6%
$283
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545