Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $186k initial cash invested.
-15.52%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$3,634
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$6,039
Mortgage P&I
107%
$3,890
Property Taxes
17%
$634
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400