Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.13% first-year return on $186k initial cash invested.
-10.13%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$5,108
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$8,005
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$6,679
Mortgage P&I
77%
$3,913
Property Taxes
15%
$750
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562