Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.69% first-year return on $188k initial cash invested.
-2.69%
Cash On Cash
5.77%
Cap Rate
0.96
DSCR
$6,426
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,101
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,426
Total Expenses
$6,848
Mortgage P&I
63%
$4,058
Property Taxes
5%
$325
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707