Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.27% first-year return on $189k initial cash invested.
-9.27%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$5,148
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,148
Total Expenses
$6,609
Mortgage P&I
77%
$3,987
Property Taxes
11%
$587
Home Insurance
6%
$285
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566