Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $186k initial cash invested.
-18.28%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,508
Rent
-$2,834
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$5,342
Mortgage P&I
154%
$3,859
Property Taxes
14%
$345
Home Insurance
11%
$280
HOA
0%
$6
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276