Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $188k initial cash invested.
-7.65%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$6,658
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$809k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,088
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,658
Total Expenses
$7,856
Mortgage P&I
59%
$3,941
Property Taxes
21%
$1,372
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732