Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.54% first-year return on $187k initial cash invested.
-11.54%
Cash On Cash
3.34%
Cap Rate
0.58
DSCR
$4,132
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,038
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$5,929
Mortgage P&I
94%
$3,869
Property Taxes
9%
$366
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455