Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $187k initial cash invested.
-12.73%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$3,861
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,052
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$5,846
Mortgage P&I
102%
$3,935
Property Taxes
8%
$307
Home Insurance
8%
$292
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425