Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $187k initial cash invested.
-5.65%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$5,602
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$6,481
Mortgage P&I
69%
$3,889
Property Taxes
7%
$406
Home Insurance
5%
$282
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616